Sirius XM Holdings Inc.

Sirius XM Holdings Inc.

SIRIยทNASDAQ

$28.08

-1.7%
Communication ServicesEntertainment

Sirius XM Holdings Inc. provides satellite radio services on a subscription fee basis in the United States. It broadcasts music, sports, entertainment, comedy, talk, news, traffic, and weather channels, including various music genres, such as rock, pop and hip-hop, country, dance, jazz, Latin, and classical; live play-by-play sports from various leagues and colleges; various talk and entertainment channels for a range of audiences; national, international, and financial news; and limited run channels. The company also provides streaming service that includes a range of music and non-music channels, and podcasts, as well as channels that are not available on its satellite radio service; and offers applications to allow consumers to access its streaming service on smartphones, tablets, computers, home devices, and other consumer electronic equipment, as well as connected vehicle services. In addition, it distributes satellite radios through automakers and retailers, as well as its website. Further, the company provides location-based services through two-way wireless connectivity, including safety, security, convenience, remote vehicles diagnostic, maintenance and data, and stolen or parked vehicle locator services. Additionally, it offers satellite television services, which offer music channels on the DISH Network satellite television service as a programming package; Travel Link, a suite of data services that include graphical weather, fuel prices, sports schedule and scores, and movie listings; and real-time traffic and weather services. The company was incorporated in 2013 and is headquartered in New York, New York. Sirius XM Holdings Inc. is a subsidiary of Liberty Media Corporation.

At a Glance

Live Snapshot
Market Cap$9.45B
EPS2.3800
P/E Ratio11.80
Earnings Date07/30/2026
Sirius XM Holdings Inc.

Sirius XM Holdings Inc. Fair Value Envelope

SIRI ยท NASDAQ

Our analysis suggests that SIRI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $28.08, this represents a potential HIDDEN relative to our calculated worth for Sirius XM Holdings Inc..

Intrinsic Value
Current Price: $28.08

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$147.9B
+ Cash & Equivalents$94.0M
Firm Value$148.0B
- Debt$9.7B
Equity Value$138.3B
/ Shares Outstanding336,561,636B
DCF Value$411
UNDERVALUED BY 1364%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$2.3B
$2.9B
$3.5B
$4.3B
$5.3B
$6.5B
$8.0B
$9.9B
$12.1B
$14.9B
Maintenance CapEx
-$160.5M
-$197.3M
-$242.5M
-$298.0M
-$366.2M
-$450.1M
-$553.2M
-$679.9M
-$835.6M
-$1.0B
Owner Earnings
$2.2B
$2.7B
$3.3B
$4.0B
$5.0B
$6.1B
$7.5B
$9.2B
$11.3B
$13.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.0B
$2.3B
$2.6B
$3.0B
$3.4B
$3.8B
$4.4B
$5.0B
$5.7B
$6.4B
Terminal Value represents 74.0% of Enterprise Value