ZYBERNO
Stock Report
Updated Aug 28, 2026

Spotify Technology S.A. (SPOT)

Technology • NYSE

$527.25
Spotify Technology S.A. is a Swedish audio streaming and media services provider headquartered in Stockholm, Sweden, and the world's most popular audio streaming subscription service. The company provides music streaming (over 100 million tracks), podcast content (over 4 million shows), and audiobooks through its free ad-supported and premium subscription tiers, serving approximately 675 million monthly active users across 180+ markets with its Artist Marketplace, Megaphone podcast hosting, and Loud & Clear transparency platform.

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
41.0/100
WEAK BUSINESS
Spotify Technology S.A. (SPOT) scores 41/100 — weak fundamentals with mixed indicators requiring careful analysis before acting.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
Margin of Safety unavailable — insufficient data for the owner-earnings DCF.
Is the market underestimating or overestimating what this business is capable of going forward?
-18.8%
Market Overestimates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.00x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):EXCELLENT (53.7%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

Spotify Technology S.A. (SPOT) stock report — Zyberno Score 41/100 (WEAK BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, Spotify Technology S.A. (SPOT) shows a Brina Gap of -18.8%, which weakens the case: based on the company's ROIC (53.7%) and reinvestment rate (3.7%), the business can fundamentally grow at 2.0% — but the current enterprise value implies the market expects 20.8%.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:527.25
Market Cap:$108.53B

Valuation Multiples (2)

P/B Ratio:11.28x
Peg Ratio:-999.00x

Enterprise Metrics (3)

Enterprise Value:$102.45B
Ev Ebitda Ratio:40.34x
Pfcf Ratio:32.70x

Price Action & Momentum (3)

Momentum Percentile:12 / 100
% of 52-Week High:70.8%
B. Profitability Assessment

Return Metrics (5)

Reinvestment Rate:3.7%
Fundamental Growth Rate (g):2.0%
Market-Implied Growth Rate:20.8%

Margin Analysis (1)

Ebitda Margin:12.8%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:1.72x
Quick Ratio:1.72x
Cash Ratio:0.86x

Leverage Analysis (3)

Debt To Equity Ttm:0.00x
Debt-to-Equity Ratio:0.00x
Debt To Ebitda:0.00x

Coverage Ratios (2)

Interest Coverage Ratio:8.26x
Times Interest Earned:8.26

Capital Structure (4)

Working Capital:5,096,469,400.00
Cash And Cash Equivalents:6,075,093,200.00
Long Term Debt:$0.00
Net Debt:-$6.08B
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$19.86B
Cost Of Revenue Ttm:$13.51B

Profitability Breakdown (2)

$6.35B$2.54B

Bottom Line Performance (3)

$2.56B
Income Before Tax:$0.00
Ebitda Ttm:2,539,569,200.00

Operating Expenses (5)

Operating Expenses:0.00
R And D Expense:0.00
Sga Expense:0.00
Income Tax Expense:$13.86M
Interest Expense:307,336,400.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:0.0%
Ebitda Margin:12.8%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$17.35B
Current Assets:$12.13B
Ppe Net:217,215,200.00
Goodwill:1,251,298,200.00
Intangible Assets:$1.30B

Liability Structure (4)

Total Liabilities:7,725,004,400.00
Current Liabilities:7,030,609,000.00
Long Term Debt:$0.00
Short Term Debt:$0.00

Equity & Capital (3)

Equity:$9.62B
Retained Earnings:$0.00
Common Stock:0.00

Working Capital Items (3)

Accounts Receivable:926,630,800.00
Inventory:0.00
Accounts Payable:904,678,200.00

Special Items (2)

Contract Liabilities:0.00
Stock Based Compensation:0.00
C. Cash Flow Analysis

Operating Activities (2)

$3.39B$3.32B

Investment Activities (1)

Investing Cash Flow:-$2.06B

Financing Activities (3)

Financing Cash Flow:-$440.21M
Dividends Paid Ttm:0.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$0.00
Long Term Debt Repayments:$0.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:$12.42

Revenue & Cash Per Share (2)

Sales Per Share Ttm:96.47
Operating Cash Flow Per Share:$16.46

Book Value & Capital (2)

Book Value Per Share:$46.75
Cash Per Share:29.51

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:1.14x
Working Capital Turnover Ttm:3.90x

Receivables Management (2)

Receivables Turnover Ttm:21.43x
Days Sales Outstanding Ttm:17.03

Inventory Management (2)

Inventory Turnover Ttm:-999.00x
Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:24.45
Cash Conversion Cycle:-1,006.41
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:100.00
Quality Score:100.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:3.7%
Fundamental Growth Rate (g):2.0%
Market-Implied Growth Rate:20.8%
B. Log-Linear Regression Growth Analysis
C. Company Profile & Context

Corporate Information (6)

Symbol:SPOT
Company Name:Spotify Technology S.A.
Sector:Technology
Industry:Radio Broadcasting Stations
Exchange:NYSE
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:premium
Volume Category:N/A

Share Structure (3)

Shares Outstanding:205.83M
Shares Outstanding Basic:0
Shares Outstanding Diluted:0

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-28 08:53:18 UTC
Data Timestamp:2026-08-28T08:53:18.902682
Scroll to Top