SIRI
Sirius XM Holdings Inc
Price:  
3.01 
USD
Volume:  
17,744,612.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SIRI Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Sirius XM Holdings Inc (SIRI) is 4.40 USD. This SIRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.01 USD, the upside of Sirius XM Holdings Inc is %.

The range of the Intrinsic Value is 3.34 - 6.03 USD

3.01 USD
Stock Price
4.40 USD
Intrinsic Value
Intrinsic Value Details

SIRI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 3.34 - 6.03 4.40 46.3%
DCF (Growth 10y) 3.89 - 6.61 4.97 65.2%
DCF (EBITDA 5y) 2.39 - 3.30 2.78 -7.6%
DCF (EBITDA 10y) 3.17 - 4.32 3.68 22.1%
Fair Value 8.38 - 8.38 8.38 178.55%
P/E 1.98 - 3.00 2.53 -15.9%
EV/EBITDA 1.26 - 2.74 2.03 -32.6%
EPV 4.49 - 6.39 5.44 80.7%
DDM - Stable 2.18 - 4.22 3.20 6.4%
DDM - Multi 2.35 - 3.56 2.83 -5.9%

SIRI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,577.93
Beta 2.09
Outstanding shares (mil) 3,846.49
Enterprise Value (mil) 20,733.94
Market risk premium 4.60%
Cost of Equity 9.45%
Cost of Debt 4.98%
WACC 6.97%