Sirius XM Holdings Inc
NASDAQ:SIRI

Watchlist Manager
Sirius XM Holdings Inc Logo
Sirius XM Holdings Inc
NASDAQ:SIRI
Watchlist
Price: 20.58 USD -4.32% Market Closed
Market Cap: 7B USD
Have any thoughts about
Sirius XM Holdings Inc?
Write Note

Relative Value

The Relative Value of one SIRI stock under the Base Case scenario is 63.64 USD. Compared to the current market price of 20.58 USD, Sirius XM Holdings Inc is Undervalued by 68%.

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
63.64 USD
Undervaluation 68%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
45
Median 3Y
19
Median 5Y
26.4
Industry
1.5
Forward
0.8
vs History
vs Industry
35
Median 3Y
144.8
Median 5Y
184.4
Industry
18.1
Forward
-4.8
vs History
96
vs Industry
42
Median 3Y
89.9
Median 5Y
113.7
Industry
11.7
vs History
vs Industry
17
Median 3Y
111.2
Median 5Y
115.2
Industry
16.3
vs History
3
vs Industry
Median 3Y
-58.6
Median 5Y
-67.4
Industry
1.8
vs History
96
vs Industry
30
Median 3Y
20
Median 5Y
27.5
Industry
1.6
Forward
1.9
vs History
96
vs Industry
32
Median 3Y
37.5
Median 5Y
50.2
Industry
3.3
vs History
96
vs Industry
31
Median 3Y
69.4
Median 5Y
94.3
Industry
8.9
Forward
6.2
vs History
96
vs Industry
30
Median 3Y
87.9
Median 5Y
119
Industry
12.5
Forward
2 755.8
vs History
92
vs Industry
28
Median 3Y
94.6
Median 5Y
117.3
Industry
10.8
vs History
87
vs Industry
22
Median 3Y
138.5
Median 5Y
147.7
Industry
13.7
vs History
96
vs Industry
27
Median 3Y
20.3
Median 5Y
25.8
Industry
1.4

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
7B USD 0.6 -4 5.7 7.1
US
Comcast Corp
NASDAQ:CMCSA
143.4B USD 1.2 9.8 6.3 10.2
US
Charter Communications Inc
NASDAQ:CHTR
100.3B USD 1.8 21.5 8.9 14.9
ZA
MultiChoice Group Ltd
JSE:MCG
46.1B Zac 0 0 0 0
US
Liberty Media Corp
NASDAQ:FWONA
29B USD 7.8 104.3 37.1 71.5
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
92.5B CNY 36.8 218.3 345.4 345.4
BE
Telenet Group Holding NV
F:T4I
11.7B EUR 4.3 13.8 12.2 34.7
US
Liberty Broadband Corp
NASDAQ:LBRDA
11B USD 10.9 14 47.7 160.6
DE
Kabel Deutschland Holding AG
XHAM:KD8
8.3B EUR 3.8 30.5 11.2 21.8
CA
Quebecor Inc
TSX:QBR.B
7.3B CAD 1.3 10.2 5.9 9.8

See Also

Discover More
Back to Top