Spotify Stock Up 82% In 12 Months: Can the Audio Giant Rise By 47% By 2028?

Key Takeaways:

• Growth Story: Spotify now serves over 750 million monthly active users worldwide
• Price Projection: Based on current momentum, SPOT stock could reach $696 by December 2028
• Potential Gains: This target implies a total return of 47% from the current price of $472
• Annual Return: Investors could see roughly 15% growth annually over the next 2.8 years

Now Live: Discover how much upside your favorite stocks could have using TIKR’s new Valuation Model (It’s free)>>>

Spotify Technology (SPOT) closed out 2025 with impressive momentum. The streaming giant exceeded guidance across all key metrics in Q4 and posted its highest quarterly total for monthly active user additions.

The company’s latest earnings call revealed strong execution on multiple fronts.

• Wrapped 2025 broke records with over 300 million users engaging (up 20%) and more than 630 million social media shares (up 42%).
• Day one of Wrapped also marked the highest single-day subscriber intake in Spotify’s history.

Co-CEO Alex Norström highlighted the company’s flywheel effect, where MAU growth fuels overall business expansion.

• With just 3.5% of the world’s population as subscribers, there’s substantial room to grow.
• Converting even 10%-15% of the global population into paid subscribers represents a massive opportunity.
• In 2025, Spotify paid out more than $11 billion to music rights holders, setting a global record for the highest annual payment from a single source.
• This takes cumulative payments to nearly $70 billion since founding.
• Video podcast consumption surged over 90% since launching the Spotify Partner Program, with more than 530,000 video podcast shows now on the platform.

The company also expanded audiobooks to new markets, with leading global publishers crediting Spotify with bringing in new listeners and driving double-digit audiobook growth.

See analysts’ full growth forecasts and estimates for SPOT stock (It’s free) >>>

What the Model Says for Spotify Stock

We analyzed Spotify as it transforms into the world’s leading audio platform, expanding beyond music into podcasts and audiobooks while leveraging AI to drive engagement.

The company benefits from several powerful trends.

• Monthly streaming hours per user in the U.S. have grown more than 20% over the last five years.
• AI-powered features like the Interactive DJ have driven over 4 billion hours of listening, with 90 million subscribers using the feature.
• Spotify’s new AI capabilities, including Prompted Playlists, allow users to create highly personalized listening experiences.
• These innovations drive retention and time spent on the platform, directly enhancing customer lifetime values.
• The company’s shift toward profitability is equally impressive. In 2025, revenue grew 13%, gross profit expanded 20%, and operating income surged over 50% to deliver a full-year margin of 13%. Free cash flow hit a record €2.9 billion.

Using a forecast of 13.2% annual revenue growth and 17.5% operating margins, our model projects the stock will rise to $696 within 2.8 years. This assumes a 28.4x price-to-earnings multiple.

That represents compression from Spotify’s historical P/E average of 49.9x over the past year.

The more conservative multiple acknowledges near-term concerns about AI disruption in the music industry, though management believes Spotify is uniquely positioned to benefit from AI rather than be disrupted by it.

The real value lies in capturing continued global growth in audio streaming while expanding margins through pricing power and operational efficiency.

Our Valuation Assumptions

Estimate a company’s fair value instantly (Free with TIKR) >>>

Our Valuation Assumptions

TIKR’s Valuation Model lets you plug in your own assumptions for a company’s revenue growth, operating margins, and P/E multiple, and calculates the stock’s expected returns.

Here’s what we used for SPOT stock:

1. Revenue Growth: 13.2%

Spotify’s growth centers on expanding its user base and improving monetization.

• The company delivered strong Q4 results with total revenue up 13% to €4.5 billion.
• Premium revenue rose 14%, driven by subscriber growth and recent price increases.
• Management implemented U.S. price increases in January 2026, with churn in line with expectations.
• The company expects Q1 2026 revenue growth to accelerate to approximately 15%.
• Spotify’s enhanced free tier, rolled out in late Q3 2025, is already showing a strong uplift in engagement.

This positions the company well for continued healthy subscriber growth throughout 2026.

2. Operating margins: 17.5%

Spotify has demonstrated impressive margin expansion.

• The company delivered 33.1% gross margin in Q4, up 83 basis points year-over-year, driven by favorable content costs.
• Management expects both gross margin and operating margin to improve in 2026.
• Recent pricing adjustments should help drive revenue growth that outpaces increases in net content costs.
• The marketplace business and expansion into new verticals and countries also support margin development.

CFO Christian Luiga emphasized that the company will invest when it sees clear opportunities for long-term value, but with discipline.

3. Exit P/E Multiple: 28.4x

The market currently values Spotify at approximately 31.4x earnings. We assume modest compression to 28.4x over our forecast period.

This reflects some uncertainty around AI’s impact on the music industry and competitive dynamics.

However, as Spotify demonstrates its ability to leverage AI to enhance personalization and user engagement rather than be disrupted by it, the company should maintain a premium valuation.

The company’s positioning as a technology platform with the right business model (ads plus subscriptions) for the AI era supports a healthy multiple.

Build your own Valuation Model to value any stock (It’s free!) >>>

What Happens If Things Go Better or Worse?

Audio streaming platforms face technological shifts and evolving consumer preferences. Here’s how Spotify stock might perform under different scenarios through December 2030:

• Low Case: If revenue growth moderates to 10.0% and net income margins reach 14.4%, investors still see a 59% total return (10% annually).
• Mid Case: With 11.1% growth and 15.4% margins, we expect a total return of 102% (16% annually).
• High Case: If AI-driven engagement accelerates and drives 12.3% revenue growth while Spotify achieves 16.3% margins, returns could hit 150% total (21% annually).

See what analysts think about SPOT stock right now (Free with TIKR) >>>

The range reflects execution on AI integration, successful navigation of industry changes around AI-generated music, and the company’s ability to expand margins while maintaining growth momentum.

In the low case, competition intensifies or AI disrupts the traditional streaming model more than expected.

In the high case, Spotify’s AI features drive unprecedented engagement, international markets accelerate faster than anticipated, and the company successfully monetizes new opportunities in AI-enhanced audio experiences.

How Much Upside Does Spotify Stock Have From Here?

With TIKR’s new Valuation Model tool, you can estimate a stock’s potential share price in under a minute.

All it takes is three simple inputs:

• Revenue Growth
• Operating Margins
• Exit P/E Multiple

If you’re not sure what to enter, TIKR automatically fills in each input using analysts’ consensus estimates, giving you a quick, reliable starting point.

From there, TIKR calculates the potential share price and total returns under Bull, Base, and Bear scenarios so you can quickly see whether a stock looks undervalued or overvalued.

See a stock’s true value in under 60 seconds (Free with TIKR) >>>

Looking for New Opportunities?

• See what stocks billionaire investors are buying so you can follow the smart money.
• Analyze stocks in as little as 5 minutes with TIKR’s all-in-one, easy-to-use platform.
• The more rocks you overturn… the more opportunities you’ll uncover. Search 100K+ global stocks, global top investor holdings, and more with TIKR.

Disclaimer:

Please note that the articles on TIKR are not intended to serve as investment or financial advice from TIKR or our content team, nor are they recommendations to buy or sell any stocks. We create our content based on TIKR Terminal’s investment data and analysts’ estimates. Our analysis might not include recent company news or important updates. TIKR has no position in any stocks mentioned. Thank you for reading, and happy investing!