
Sirius XM Holdings Inc
NASDAQ:SIRI

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:

Valuation History
Sirius XM Holdings Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Sirius XM Holdings Inc
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 |
Free Cash Flow Analysis
Sirius XM Holdings Inc
USD | |
Free Cash Flow | USD |
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
|
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.

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.

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
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.
Dividends
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?
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%.