SIRI
Sirius XM Holdings Inc
Price:  
4.27 
USD
Volume:  
16,505,238.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SIRI DCF Valuation - Growth Exit 5Y

31.8%
Upside

The Discounted Cash Flow (DCF) valuation of Sirius XM Holdings Inc (SIRI) is 5.63 USD. With the latest stock price at 4.27 USD, the upside of Sirius XM Holdings Inc based on DCF is 31.8%.

Range Selected
WACC / Discount Rate 5.9% - 7.6% 6.7%
Long-term Growth Rate 0.5% - 1.5% 1.0%
Fair Price 4.23 - 7.87 5.63
Upside -0.8% - 84.4% 31.8%
4.27 USD
Stock Price
5.63 USD
Fair Price