The Discounted Cash Flow (DCF) valuation of Sirius XM Holdings Inc (SIRI) is 4.65 USD. With the latest stock price at 3.72 USD, the upside of Sirius XM Holdings Inc based on DCF is 25.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.6% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.52 - 6.41 | 4.65 |
| Upside | -5.5% - 72.3% | 25.1% |