Three independent discounted-cash-flow-style models value Spotify Technology S.A. every trading day. 0 of 3 currently price SPOT above its market price.
| Free Cash Flow model | $29.87 |
| Excess Profit model | $40.31 |
| Residual Earnings model | $3.38 |
| Dividend Discount model | — |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +16.9% |
| Net debt / EBITDA | -1.4× |
| Gross margin | +32.0% |
| Revenue CAGR | +13.6% |
| Cash conversion | 1.3× |
| Dividend yield | — |
| Buyback yield | -1.0% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open SPOT in StockKitty