SIRI
Sirius XM Holdings Inc
Price:  
26.34 
USD
Volume:  
5,502,444.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SIRI DCF Valuation - Growth Exit 5Y

156.2%
Upside

The Discounted Cash Flow (DCF) valuation of Sirius XM Holdings Inc (SIRI) is 67.49 USD. With the latest stock price at 26.34 USD, the upside of Sirius XM Holdings Inc based on DCF is 156.2%.

Range Selected
WACC / Discount Rate 4.9% - 6.7% 5.8%
Long-term Growth Rate 0.0% - 1.0% 0.5%
Fair Price 49.31 - 98.48 67.49
Upside 87.2% - 273.9% 156.2%
26.34 USD
Stock Price
67.49 USD
Fair Price