The Discounted Cash Flow (DCF) valuation of Sirius XM Holdings Inc (SIRI) is 32.91 USD. With the latest stock price at 24.81 USD, the upside of Sirius XM Holdings Inc based on DCF is 32.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 11.2% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 12.69 - 92.49 | 32.91 |
| Upside | -48.9% - 272.8% | 32.7% |