Sirius XM Holdings Inc
NASDAQ:SIRI

Watchlist Manager
Sirius XM Holdings Inc Logo
Sirius XM Holdings Inc
NASDAQ:SIRI
Watchlist
Price: 27.03 USD 2% Market Closed
Market Cap: 9.2B 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 65.36 USD. Compared to the current market price of 27.03 USD, Sirius XM Holdings Inc is Undervalued by 59%.

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
65.36 USD
Undervaluation 59%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
45
Median 3Y
19
Median 5Y
26.5
Industry
1.5
Forward
1
vs History
vs Industry
35
Median 3Y
147
Median 5Y
185.3
Industry
17.4
Forward
26.5
vs History
96
vs Industry
42
Median 3Y
90.1
Median 5Y
114.3
Industry
11.3
vs History
vs Industry
17
Median 3Y
111.2
Median 5Y
115.2
Industry
15.8
vs History
1
vs Industry
Median 3Y
-58.9
Median 5Y
-70.1
Industry
1.7
vs History
96
vs Industry
30
Median 3Y
20
Median 5Y
27.5
Industry
1.5
Forward
2.2
vs History
96
vs Industry
32
Median 3Y
37.7
Median 5Y
50.6
Industry
3.3
vs History
96
vs Industry
31
Median 3Y
69.5
Median 5Y
94.6
Industry
8.9
Forward
7
vs History
96
vs Industry
30
Median 3Y
88
Median 5Y
119.4
Industry
12.2
Forward
9.8
vs History
88
vs Industry
28
Median 3Y
94.7
Median 5Y
118.2
Industry
10.6
vs History
87
vs Industry
22
Median 3Y
139.1
Median 5Y
148.1
Industry
13.6
vs History
96
vs Industry
27
Median 3Y
20.3
Median 5Y
26.4
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
9.2B USD 0.8 -5.3 6.4 8
US
Comcast Corp
NASDAQ:CMCSA
166.7B USD 1.4 11.4 6.9 11.3
US
Charter Communications Inc
NASDAQ:CHTR
56.1B USD 1 12 6.9 11.5
ZA
MultiChoice Group Ltd
JSE:MCG
46.7B Zac 0 0 0 0
US
Liberty Media Corp
NASDAQ:FWONA
26.3B USD 7.1 94.2 35.5 68.6
CN
China Satellite Communications Co Ltd
SSE:601698
107.6B CNY 42.8 253.9 404.7 404.7
CA
Shaw Communications Inc
TSX:SJR.B
20.2B CAD 3.7 27.5 10 19.7
US
Liberty Broadband Corp
NASDAQ:LBRDA
12.8B USD 12.7 16.3 53.5 180.2
BE
Telenet Group Holding NV
F:T4I
11.7B EUR 4.3 13.8 12.2 34.7
DE
Kabel Deutschland Holding AG
XHAM:KD8
8.3B EUR 3.8 30.5 11.2 21.8
CA
Quebecor Inc
TSX:QBR.B
7.4B CAD 1.3 10.4 5.9 9.9

See Also

Discover More
Back to Top