As of 2024-09-19, the Intrinsic Value of Sirius XM Holdings Inc (SIRI) is 66.03 USD. This SIRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.27 USD, the upside of Sirius XM Holdings Inc is 183.80%.

The range of the Intrinsic Value is 49.81 - 92.10 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	49.81 - 92.10	66.03	183.8%
DCF (Growth 10y)	63.12 - 109.67	81.05	248.3%
DCF (EBITDA 5y)	29.12 - 36.41	31.46	35.2%
DCF (EBITDA 10y)	44.35 - 55.74	48.67	109.1%
Fair Value	95.54 - 95.54	95.54	310.56%
P/E	22.42 - 34.93	26.95	15.8%
EV/EBITDA	20.44 - 27.43	23.22	-0.2%
EPV	65.38 - 92.40	78.89	239.0%
DDM - Stable	27.54 - 58.86	43.20	85.6%
DDM - Multi	30.93 - 51.83	38.77	66.6%