As of 2026-03-22, the Intrinsic Value of Sirius XM Holdings Inc (SIRI) is 46.08 USD. This SIRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.99 USD, the upside of Sirius XM Holdings Inc is 109.60%.
The range of the Intrinsic Value is 33.51 - 65.94 USD
Based on its market price of 21.99 USD and our intrinsic valuation, Sirius XM Holdings Inc (SIRI) is undervalued by 109.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.51 - 65.94 | 46.08 | 109.6% |
| DCF (Growth 10y) | 38.85 - 71.22 | 51.46 | 134.0% |
| DCF (EBITDA 5y) | 17.74 - 29.46 | 22.67 | 3.1% |
| DCF (EBITDA 10y) | 26.50 - 40.23 | 32.36 | 47.2% |
| Fair Value | 60.12 - 60.12 | 60.12 | 173.38% |
| P/E | 14.67 - 23.43 | 19.81 | -9.9% |
| EV/EBITDA | 12.92 - 33.15 | 22.29 | 1.4% |
| EPV | 57.10 - 82.67 | 69.88 | 217.8% |
| DDM - Stable | 15.11 - 31.82 | 23.46 | 6.7% |
| DDM - Multi | 21.31 - 34.92 | 26.46 | 20.3% |
| Market Cap (mil) | 7,361.59 |
| Beta | 1.18 |
| Outstanding shares (mil) | 334.77 |
| Enterprise Value (mil) | 16,973.59 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.47% |
| Cost of Debt | 4.98% |
| WACC | 6.41% |