What is the intrinsic value of SIRI?
As of 2026-02-17, the Intrinsic Value of Sirius XM Holdings Inc (SIRI) is
73.76 USD. This SIRI valuation is based on the model Peter Lynch Fair Value.
With the current market price of 21.02 USD, the upside of Sirius XM Holdings Inc is
250.91%.
Is SIRI undervalued or overvalued?
Based on its market price of 21.02 USD and our intrinsic valuation, Sirius XM Holdings Inc (SIRI) is undervalued by 250.91%.
73.76 USD
Intrinsic Value
SIRI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(532.64) - (79.19) |
(117.33) |
-658.2% |
| DCF (Growth 10y) |
(61.65) - (307.01) |
(82.36) |
-491.8% |
| DCF (EBITDA 5y) |
(37.18) - (37.88) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(37.61) - (36.87) |
(1,234.50) |
-123450.0% |
| Fair Value |
73.76 - 73.76 |
73.76 |
250.91% |
| P/E |
16.29 - 22.60 |
19.77 |
-6.0% |
| EV/EBITDA |
6.30 - 25.40 |
16.77 |
-20.2% |
| EPV |
83.59 - 106.87 |
95.23 |
353.0% |
| DDM - Stable |
46.01 - 196.55 |
121.28 |
477.0% |
| DDM - Multi |
(51.45) - (164.08) |
(77.52) |
-468.8% |
SIRI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,074.49 |
| Beta |
1.28 |
| Outstanding shares (mil) |
336.56 |
| Enterprise Value (mil) |
17,072.49 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.67% |
| Cost of Debt |
5.16% |
| WACC |
5.24% |