Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
SIRI Sirius XM Holdings Inc

Sirius XM Holdings Inc
NASDAQ:SIRI

Watchlist Manager
Sirius XM Holdings Inc Logo
Sirius XM Holdings Inc
NASDAQ:SIRI
Watchlist
Price: 32.24 USD -1.32% Market Closed
Market Cap: $10.8B
Write Note Create Alert

DCF Value

The DCF Value for Sirius XM Holdings Inc (SIRI) under the Base Case is USD. Compared with the current market price of 32.24 USD, the stock appears .

Key assumptions
SIRI DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 2.9%
Net Margin 11.4%9.1%
Cash Flow Conversion 101%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 8.2%
Exit Multiple 8.9x P/E
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue SIRI Research

Summary
SIRI intrinsic value, competitors valuation, and company profile.
DCF Valuation
SIRI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SIRI stock valuation using valuation multiples.
Wall St Estimates
SIRI price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SIRI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Sirius XM Holdings Inc listings:
F • EUR
3HY
 SWB • EUR
3HY