The Discounted Cash Flow (DCF) valuation of Sirius XM Holdings Inc (SIRI) is 42.40 USD. With the latest stock price at 28.03 USD, the upside of Sirius XM Holdings Inc based on DCF is 51.3%.
Based on the latest price of 28.03 USD and our DCF valuation, Sirius XM Holdings Inc (SIRI) is a buy. buying SIRI stocks now will result in a potential gain of 51.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.2% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 30.49 - 61.16 | 42.40 |
| Upside | 8.8% - 118.2% | 51.3% |