The Discounted Cash Flow (DCF) valuation of Sirius XM Holdings Inc (SIRI) is (117.64) USD. With the latest stock price at 21.84 USD, the upside of Sirius XM Holdings Inc based on DCF is -638.6%.
Based on the latest price of 21.84 USD and our DCF valuation, Sirius XM Holdings Inc (SIRI) is a sell. selling SIRI stocks now will result in a potential gain of 638.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 5.5% | 5.1% |
| Long-term Growth Rate | 3.0% - 4.4% | 3.7% |
| Fair Price | (495.95) - (80.33) | (117.64) |
| Upside | -2370.8% - -467.8% | -638.6% |