WallStSmart

Spotify Technology SA (SPOT)vsWarner Music Group (WMG)

VS

Smart Verdict

WallStSmart Research — data-driven comparison

Spotify Technology SA generates 148% more annual revenue ($18.11B vs $7.30B). SPOT leads profitability with a 18.4% profit margin vs 9.2%. WMG appears more attractively valued with a PEG of 0.52. WMG earns a higher WallStSmart Score of 70/100 (B).

SPOT

Buy

64

out of 100

Grade: C+

Growth: 8.0Profit: 8.0Value: 4.0Quality: 8.0
Piotroski: 4/9Altman Z: 2.66

WMG

Strong Buy

70

out of 100

Grade: B

Growth: 6.7Profit: 7.5Value: 8.0Quality: 2.0
Piotroski: 1/9Altman Z: 0.59
IV

Intrinsic Value Comparison

Multi-model valuation · Graham Formula

SPOTSignificantly Overvalued (-58.4%)

Margin of Safety

-58.4%

Fair Value

$307.58

Current Price

$525.75

$218.17 premium

UndervaluedFair: $307.58Overvalued
WMGUndervalued (+43.0%)

Margin of Safety

+43.0%

Fair Value

$52.28

Current Price

$28.33

$23.95 discount

UndervaluedFair: $52.28Overvalued

Key Strengths & Concerns

Side-by-side fundamental analysis

Key Strengths

SPOT4 strengths · Avg: 9.8/10
Return on EquityProfitability
35.6%10/10

Every $100 of equity generates 36 in profit

EPS GrowthGrowth
222.4%10/10

Earnings expanding 222.4% YoY

Debt/EquityHealth
0.0610/10

Conservative balance sheet, low leverage

Market CapQuality
$111.52B9/10

Large-cap with strong market position

WMG3 strengths · Avg: 9.3/10
Return on EquityProfitability
78.7%10/10

Every $100 of equity generates 79 in profit

EPS GrowthGrowth
393.1%10/10

Earnings expanding 393.1% YoY

PEG RatioValuation
0.528/10

Growing faster than its price suggests

Areas to Watch

SPOT3 concerns · Avg: 4.0/10
PEG RatioValuation
1.594/10

Expensive relative to growth rate

P/E RatioValuation
29.4x4/10

Moderate valuation

Price/BookValuation
11.0x4/10

Trading at 11.0x book value

WMG4 concerns · Avg: 2.5/10
Price/BookValuation
17.4x4/10

Trading at 17.4x book value

Piotroski F-ScoreQuality
1/93/10

Weak financial health signals

Altman Z-ScoreHealth
0.592/10

Distress zone — elevated risk

Debt/EquityHealth
5.761/10

Elevated debt levels

Comparative Analysis Report

WallStSmart Research

Bull Case : SPOT

The strongest argument for SPOT centers on Return on Equity, EPS Growth, Debt/Equity. Profitability is solid with margins at 18.4% and operating margin at 13.7%. Revenue growth of 13.9% demonstrates continued momentum.

Bull Case : WMG

The strongest argument for WMG centers on Return on Equity, EPS Growth, PEG Ratio. Revenue growth of 10.4% demonstrates continued momentum. PEG of 0.52 suggests the stock is reasonably priced for its growth.

Bear Case : SPOT

The primary concerns for SPOT are PEG Ratio, P/E Ratio, Price/Book.

Bear Case : WMG

The primary concerns for WMG are Price/Book, Piotroski F-Score, Altman Z-Score. Debt-to-equity of 5.76 is elevated, increasing financial risk.

Key Dynamics to Monitor

SPOT profiles as a mature stock while WMG is a value play — different risk/reward profiles.

SPOT carries more volatility with a beta of 1.59 — expect wider price swings.

SPOT is growing revenue faster at 13.9% — sustainability is the question.

SPOT generates stronger free cash flow (910M), providing more financial flexibility.

Bottom Line

WMG scores higher overall (70/100 vs 64/100) and 10.4% revenue growth. Both earn "Strong Buy" and "Buy" ratings respectively — the choice depends on your investment horizon and risk tolerance.

This analysis is generated from publicly available financial data. Not financial advice.

Spotify Technology SA

COMMUNICATION SERVICES · INTERNET CONTENT & INFORMATION · USA

Spotify Technology SA, provides audio streaming services worldwide. The company is headquartered in Luxembourg, Luxembourg.

Warner Music Group

COMMUNICATION SERVICES · ENTERTAINMENT · USA

Warner Music Group Corp.

Want to dig deeper into these stocks?