As of 2024-12-13, the Intrinsic Value of Sirius XM Holdings Inc (SIRI) is
32.91 USD. This SIRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.81 USD, the upside of Sirius XM Holdings Inc is
32.70%.
The range of the Intrinsic Value is 12.69 - 92.49 USD
32.91 USD
Intrinsic Value
SIRI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.69 - 92.49 |
32.91 |
32.7% |
| DCF (Growth 10y) |
17.83 - 105.75 |
40.20 |
62.0% |
| DCF (EBITDA 5y) |
18.15 - 46.87 |
32.02 |
29.1% |
| DCF (EBITDA 10y) |
21.91 - 63.74 |
39.93 |
60.9% |
| Fair Value |
-128.61 - -128.61 |
-128.61 |
-618.39% |
| P/E |
(33.64) - 32.97 |
(7.56) |
-130.5% |
| EV/EBITDA |
(10.78) - 20.98 |
4.65 |
-81.3% |
| EPV |
23.34 - 95.79 |
59.56 |
140.1% |
| DDM - Stable |
(34.45) - (93.36) |
(63.91) |
-357.6% |
| DDM - Multi |
25.06 - 56.15 |
35.01 |
41.1% |
SIRI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,415.55 |
| Beta |
1.20 |
| Outstanding shares (mil) |
339.20 |
| Enterprise Value (mil) |
19,014.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.21% |
| Cost of Debt |
10.09% |
| WACC |
7.98% |