First Time Loading...

Sirius XM Holdings Inc
NASDAQ:SIRI

Watchlist Manager
Sirius XM Holdings Inc Logo
Sirius XM Holdings Inc
NASDAQ:SIRI
Watchlist
Price: 3.88 USD -0.51% Market Closed
Updated: Mar 29, 2024

Relative Value

The Relative Value of one SIRI stock under the Base Case scenario is 7.7 USD. Compared to the current market price of 3.88 USD, Sirius XM Holdings Inc is Undervalued by 50%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SIRI Relative Value
Base Case
7.7 USD
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
43
Median 3Y
2.7
Median 5Y
2.9
Industry
1.6
Forward
1.7
vs History
98
vs Industry
34
Median 3Y
18.6
Median 5Y
22.1
Industry
19.4
Forward
12.6
vs History
93
vs Industry
41
Median 3Y
11.8
Median 5Y
12.2
Industry
11.9
vs History
76
vs Industry
23
Median 3Y
18.2
Median 5Y
18.3
Industry
16
vs History
vs Industry
Median 3Y
-6.8
Median 5Y
-9.4
Industry
1.9
vs History
98
vs Industry
30
Median 3Y
3.7
Median 5Y
3.9
Industry
1.7
Forward
2.6
vs History
98
vs Industry
32
Median 3Y
6.8
Median 5Y
7.1
Industry
3.7
vs History
98
vs Industry
31
Median 3Y
12.7
Median 5Y
13.4
Industry
9.7
Forward
8.5
vs History
98
vs Industry
30
Median 3Y
16
Median 5Y
17
Industry
13.6
Forward
11.7
vs History
93
vs Industry
29
Median 3Y
16.4
Median 5Y
16.6
Industry
11
vs History
79
vs Industry
21
Median 3Y
20.7
Median 5Y
20.7
Industry
13.8
vs History
98
vs Industry
25
Median 3Y
3.7
Median 5Y
3.6
Industry
1.6

Multiples Across Competitors

SIRI Competitors Multiples
Sirius XM Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Sirius XM Holdings Inc
NASDAQ:SIRI
14.9B USD 1.7 11.9 9.1 11.5
US
Comcast Corp
NASDAQ:CMCSA
172.5B USD 1.4 11.2 6.9 11.2
ZA
MultiChoice Group Ltd
JSE:MCG
48.5B Zac 0 0 0 0
US
Charter Communications Inc
NASDAQ:CHTR
42.2B USD 0.8 9.3 6.5 11
CA
Shaw Communications Inc
TSX:SJR.B
20.2B CAD 3.7 27.5 10 19.7
CN
China Satellite Communications Co Ltd
SSE:601698
67.3B CNY 25.1 84.1 106.7 106.7
DE
Kabel Deutschland Holding AG
XHAM:KD8
8.3B EUR 3.8 30.5 11.2 21.8
US
Liberty Broadband Corp
NASDAQ:LBRDA
8.2B USD 8.4 12 39.9 165.5
CA
Quebecor Inc
TSX:QBR.B
6.8B CAD 1.3 10.5 6 10.1
CN
Oriental Pearl Group Co Ltd
SSE:600637
24.4B CNY 3.2 37.4 198.8 198.8
US
DISH Network Corp
NASDAQ:DISH
3.1B USD 0.2 2.5 11.9 25.7

See Also

Discover More