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

Intrinsic Value

The intrinsic value of one SIRI stock under the Base Case scenario is 54.68 USD. Compared to the current market price of 27.03 USD, Sirius XM Holdings Inc is Undervalued by 51%.

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

SIRI Intrinsic Value
54.68 USD
Undervaluation 51%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Sirius XM Holdings Inc

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

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

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

Run Backtest
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
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for SIRI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about SIRI?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Sirius XM Holdings Inc

Provide an overview of the primary business activities
of Sirius XM Holdings Inc.

What unique competitive advantages
does Sirius XM Holdings Inc hold over its rivals?

What risks and challenges
does Sirius XM Holdings Inc face in the near future?

Summarize the latest earnings call
of Sirius XM Holdings Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Sirius XM Holdings Inc.

Provide P/S
for Sirius XM Holdings Inc.

Provide P/E
for Sirius XM Holdings Inc.

Provide P/OCF
for Sirius XM Holdings Inc.

Provide P/FCFE
for Sirius XM Holdings Inc.

Provide P/B
for Sirius XM Holdings Inc.

Provide EV/S
for Sirius XM Holdings Inc.

Provide EV/GP
for Sirius XM Holdings Inc.

Provide EV/EBITDA
for Sirius XM Holdings Inc.

Provide EV/EBIT
for Sirius XM Holdings Inc.

Provide EV/OCF
for Sirius XM Holdings Inc.

Provide EV/FCFF
for Sirius XM Holdings Inc.

Provide EV/IC
for Sirius XM Holdings Inc.

Show me price targets
for Sirius XM Holdings Inc made by professional analysts.

What are the Revenue projections
for Sirius XM Holdings Inc?

How accurate were the past Revenue estimates
for Sirius XM Holdings Inc?

What are the Net Income projections
for Sirius XM Holdings Inc?

How accurate were the past Net Income estimates
for Sirius XM Holdings Inc?

What are the EPS projections
for Sirius XM Holdings Inc?

How accurate were the past EPS estimates
for Sirius XM Holdings Inc?

What are the EBIT projections
for Sirius XM Holdings Inc?

How accurate were the past EBIT estimates
for Sirius XM Holdings Inc?

Compare the revenue forecasts
for Sirius XM Holdings Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Sirius XM Holdings Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Sirius XM Holdings Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Sirius XM Holdings Inc compared to its peers.

Compare the P/E ratios
of Sirius XM Holdings Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Sirius XM Holdings Inc with its peers.

Analyze the financial leverage
of Sirius XM Holdings Inc compared to its main competitors.

Show all profitability ratios
for Sirius XM Holdings Inc.

Provide ROE
for Sirius XM Holdings Inc.

Provide ROA
for Sirius XM Holdings Inc.

Provide ROIC
for Sirius XM Holdings Inc.

Provide ROCE
for Sirius XM Holdings Inc.

Provide Gross Margin
for Sirius XM Holdings Inc.

Provide Operating Margin
for Sirius XM Holdings Inc.

Provide Net Margin
for Sirius XM Holdings Inc.

Provide FCF Margin
for Sirius XM Holdings Inc.

Show all solvency ratios
for Sirius XM Holdings Inc.

Provide D/E Ratio
for Sirius XM Holdings Inc.

Provide D/A Ratio
for Sirius XM Holdings Inc.

Provide Interest Coverage Ratio
for Sirius XM Holdings Inc.

Provide Altman Z-Score Ratio
for Sirius XM Holdings Inc.

Provide Quick Ratio
for Sirius XM Holdings Inc.

Provide Current Ratio
for Sirius XM Holdings Inc.

Provide Cash Ratio
for Sirius XM Holdings Inc.

What is the historical Revenue growth
over the last 5 years for Sirius XM Holdings Inc?

What is the historical Net Income growth
over the last 5 years for Sirius XM Holdings Inc?

What is the current Free Cash Flow
of Sirius XM Holdings Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Sirius XM Holdings Inc.

Business Breakdown

Sirius XM Holdings Inc. is a pioneering audio entertainment company that has redefined how listeners engage with music, sports, talk shows, and news. Founded in 1990, it emerged as a leader in satellite radio, revolutionizing the way people access audio content in vehicles and beyond. As a portfolio of more than 150 channels, Sirius XM offers a rich variety of programming that appeals to diverse audiences, from exclusive artist-created stations to live broadcasts of major sports events. The company has also expanded its reach by incorporating internet radio and podcasting, enabling listeners to enjoy seamless audio experiences on-the-go. With a robust subscriber base approaching 33 million,...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Sirius XM Holdings Inc

Current Assets 1.1B
Cash & Short-Term Investments 127m
Receivables 668m
Other Current Assets 338m
Non-Current Assets 26.4B
Long-Term Investments 1.1B
PP&E 2B
Intangibles 22.6B
Other Non-Current Assets 658m
Current Liabilities 3.1B
Accounts Payable 1.2B
Accrued Liabilities 77m
Other Current Liabilities 1.8B
Non-Current Liabilities 13.6B
Long-Term Debt 10.1B
Other Non-Current Liabilities 3.4B
Efficiency

Earnings Waterfall
Sirius XM Holdings Inc

Revenue
11B USD
Cost of Revenue
-5.2B USD
Gross Profit
5.8B USD
Operating Expenses
-3.4B USD
Operating Income
2.4B USD
Other Expenses
-4.1B USD
Net Income
-1.7B USD

Free Cash Flow Analysis
Sirius XM Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

SIRI Profitability Score
Profitability Due Diligence

Sirius XM Holdings Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROIC
Positive Operating Income
49/100
Profitability
Score

Sirius XM Holdings Inc's profitability score is 49/100. 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 30/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Low Altman Z-Score
Short-Term Solvency
30/100
Solvency
Score

Sirius XM Holdings Inc's solvency score is 30/100. 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 31.07 USD with a low forecast of 20.2 USD and a high forecast of 49.88 USD.

Lowest
Price Target
20.2 USD
25% Downside
Average
Price Target
31.07 USD
15% Upside
Highest
Price Target
49.88 USD
85% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for SIRI?

Click here to dive deeper.

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
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

SIRI News

Other Videos

Profile

Sirius XM Holdings Inc Logo
Sirius XM Holdings Inc

Country

United States of America

Industry

Media

Market Cap

9.2B USD

Dividend Yield

4%

Description

Sirius XM Holdings, Inc. is an audio entertainment company, which offers music, sports, entertainment, comedy, talk, news, traffic and weather channels, as well as infotainment services. The company is headquartered in New York City, New York and currently employs 5,590 full-time employees. The firm operates through two audio entertainment segments: Sirius XM and Pandora. Its Sirius XM business features music, sports, entertainment, comedy, talk, news, traffic and weather channels and other content, as well as podcasts and infotainment services, in the United States on a subscription fee basis. Its Sirius XM service is distributed through its two satellite radio systems and streamed via applications for mobile devices, home devices and other consumer electronic equipment. Its Pandora business operates a music, comedy and podcast streaming discovery platform, offering a personalized experience for each listener wherever and whenever they want to listen, whether through mobile devices, car speakers or connected devices. Pandora is available as an ad-supported radio service, a radio subscription service (Pandora Plus) and an on-demand subscription service (Pandora Premium).

Contact

NEW YORK
New York City
1290 Avenue of the Americas Fl 11
+12125845100.0
www.siriusxm.com

IPO

1994-09-13

Employees

5 590

Officers

CEO & Director
Ms. Jennifer C. Witz
President & Chief Content Officer
Mr. Scott A. Greenstein
EVP & Chief Financial Officer
Mr. Thomas D. Barry
Executive VP and Chief Product & Technology Officer
Mr. Joseph Inzerillo
Executive VP, General Counsel & Secretary
Mr. Patrick L. Donnelly
Senior Vice President & Head of Investor Relations
Mr. Hooper Stevens
Show More
Senior VP & Head of Communications
Ms. Maggie Mitchell
Chief Marketing Officer
Ms. Denise Karkos
Chief People & Culture Officer
Ms. Faye Tylee
Senior VP & Deputy General Counsel
Ms. Ruth A. Ziegler
Show Less

See Also

Discover More
What is the Intrinsic Value of one SIRI stock?

The intrinsic value of one SIRI stock under the Base Case scenario is 54.68 USD.

Is SIRI stock undervalued or overvalued?

Compared to the current market price of 27.03 USD, Sirius XM Holdings Inc is Undervalued by 51%.

Back to Top