Sirius XM Holdings Inc
NASDAQ:SIRI

Watchlist Manager
Sirius XM Holdings Inc Logo
Sirius XM Holdings Inc
NASDAQ:SIRI
Watchlist
Price: 21.29 USD 4.01% Market Closed
Market Cap: 7.2B USD

Intrinsic Value

The intrinsic value of one SIRI stock under the Base Case scenario is 44.13 USD. Compared to the current market price of 21.29 USD, Sirius XM Holdings Inc is Undervalued by 52%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

SIRI Intrinsic Value
44.13 USD
Undervaluation 52%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Sirius XM Holdings Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
SIRI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for SIRI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Sirius XM Holdings Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Sirius XM Holdings Inc

Current Assets 1B
Cash & Short-Term Investments 127m
Receivables 601m
Other Current Assets 317m
Non-Current Assets 26.4B
Long-Term Investments 1B
PP&E 2.2B
Intangibles 22.5B
Other Non-Current Assets 627m
Efficiency

Free Cash Flow Analysis
Sirius XM Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Sirius XM Holdings Inc

Revenue
8.6B USD
Cost of Revenue
-4.1B USD
Gross Profit
4.5B USD
Operating Expenses
-2.6B USD
Operating Income
1.9B USD
Other Expenses
-4B USD
Net Income
-2.1B USD
Fundamental Scores

SIRI Profitability Score
Profitability Due Diligence

Sirius XM Holdings Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Year Average ROIC
47/100
Profitability
Score

Sirius XM Holdings Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

SIRI Solvency Score
Solvency Due Diligence

Sirius XM Holdings Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
28/100
Solvency
Score

Sirius XM Holdings Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SIRI Price Targets Summary
Sirius XM Holdings Inc

Wall Street analysts forecast SIRI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for SIRI is 24.15 USD with a low forecast of 16.16 USD and a high forecast of 33.6 USD.

Lowest
Price Target
16.16 USD
24% Downside
Average
Price Target
24.15 USD
13% Upside
Highest
Price Target
33.6 USD
58% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
May 6, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for SIRI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

SIRI Insider Trading
Buy and sell transactions by insiders

SIRI News

Other Videos
What is the Intrinsic Value of one SIRI stock?

The intrinsic value of one SIRI stock under the Base Case scenario is 44.13 USD.

Is SIRI stock undervalued or overvalued?

Compared to the current market price of 21.29 USD, Sirius XM Holdings Inc is Undervalued by 52%.

Back to Top