The Discounted Cash Flow (DCF) valuation of Sirius XM Holdings Inc (SIRI) is (114.20) USD. With the latest stock price at 22.19 USD, the upside of Sirius XM Holdings Inc based on DCF is -614.6%.
Based on the latest price of 22.19 USD and our DCF valuation, Sirius XM Holdings Inc (SIRI) is a sell. selling SIRI stocks now will result in a potential gain of 614.6%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 5.8% | 5.3% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.8% |
| Fair Price | (516.85) - (77.73) | (114.20) |
| Upside | -2429.2% - -450.3% | -614.6% |