image
Communication Services - Entertainment - NASDAQ - US
$ 21.6
-0.849 %
$ 7.3 B
Market Cap
-4.28
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one SIRI stock under the worst case scenario is HIDDEN Compared to the current market price of 21.6 USD, Sirius XM Holdings Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one SIRI stock under the base case scenario is HIDDEN Compared to the current market price of 21.6 USD, Sirius XM Holdings Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one SIRI stock under the best case scenario is HIDDEN Compared to the current market price of 21.6 USD, Sirius XM Holdings Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart SIRI

image
$28.0$28.0$27.0$27.0$26.0$26.0$25.0$25.0$24.0$24.0$23.0$23.0$22.0$22.0$21.0$21.0$20.0$20.0$19.0$19.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
8.7 B REVENUE
-2.84%
-1.52 B OPERATING INCOME
-77.95%
-2.08 B NET INCOME
-164.94%
1.74 B OPERATING CASH FLOW
-5.89%
-970 M INVESTING CASH FLOW
-41.40%
-916 M FINANCING CASH FLOW
8.86%
2.07 B REVENUE
-5.48%
387 M OPERATING INCOME
-23.37%
204 M NET INCOME
-28.92%
242 M OPERATING CASH FLOW
-64.36%
-235 M INVESTING CASH FLOW
-32.02%
-42 M FINANCING CASH FLOW
90.99%
Balance Sheet Sirius XM Holdings Inc.
image
Current Assets 1.15 B
Cash & Short-Term Investments 162 M
Receivables 676 M
Other Current Assets 311 M
Non-Current Assets 26.4 B
Long-Term Investments 1.04 B
PP&E 2.11 B
Other Non-Current Assets 23.2 B
3.79 %7.66 %84.37 %Total Assets$27.5b
Current Liabilities 2.73 B
Accounts Payable 1.28 B
Short-Term Debt 61 M
Other Current Liabilities 1.39 B
Non-Current Liabilities 13.7 B
Long-Term Debt 10.3 B
Other Non-Current Liabilities 3.4 B
7.81 %8.43 %62.71 %20.68 %Total Liabilities$16.4b
EFFICIENCY
Earnings Waterfall Sirius XM Holdings Inc.
image
Revenue 8.7 B
Cost Of Revenue 4.5 B
Gross Profit 4.2 B
Operating Expenses 5.72 B
Operating Income -1.52 B
Other Expenses 558 M
Net Income -2.08 B
10b10b8b8b6b6b4b4b2b2b00(2b)(2b)(4b)(4b)9b(4b)4b(6b)(2b)(558m)(2b)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
48.29% GROSS MARGIN
48.29%
-17.44% OPERATING MARGIN
-17.44%
-19.14% NET MARGIN
-19.14%
-15.04% ROE
-15.04%
-6.05% ROA
-6.05%
-6.79% ROIC
-6.79%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Sirius XM Holdings Inc.
image
2b2b2b2b1b1b1b1b1b1b800m800m600m600m400m400m200m200m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -2.08 B
Depreciation & Amortization 622 M
Capital Expenditures -728 M
Stock-Based Compensation 200 M
Change in Working Capital 0
Others 3 B
Free Cash Flow 1.01 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Sirius XM Holdings Inc.
image
Wall Street analysts predict an average 1-year price target for SIRI of $19.6 , with forecasts ranging from a low of $2.9 to a high of $40 .
SIRI Lowest Price Target Wall Street Target
2.9 USD -86.57%
SIRI Average Price Target Wall Street Target
19.6 USD -9.28%
SIRI Highest Price Target Wall Street Target
40 USD 85.19%
Price
Max Price Target
Min Price Target
Average Price Target
40403535303025252020151510105500Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
1.19% DIVIDEND YIELD
0.27 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.500003.500003.000003.000002.500002.500002.000002.000001.500001.500001.000001.000000.500000.500000.000000.000000.110.1210.13310.146412.719620.2420.2660.270.110.1210.13310.146410.219610.2420.2660.270.110.1210.13310.146410.219620.2420.2660.400.110.440.1210.480.13310.530.146410.590.219623.380.2420.970.2661.060.270.810.0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 17
6. Ownership
Insider Ownership Sirius XM Holdings Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
161 M USD 1
3-6 MONTHS
190 M USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
SIRIUSXM AND KIDZ BOP COLLABORATE FOR "DADDY DANCE OFF" DURING THE KIDZ BOP LIVE CERTIFIED BOP TOUR SiriusXM Personalities, Including Andy Cohen and The Morning Mash Up Hosts to Make Video Appearances as Hosts of The KIDZ BOP Tour's Beloved "Daddy Dance Off" Tour Kicks Off Father's Day Weekend and Hits 42 Cities this Summer.Tickets On Sale Now at  kidzbop.com/tour NEW YORK , June 5, 2025 /PRNewswire/ -- KIDZ BOP , the #1 music brand for kids, announce that several SiriusXM personalities will serve as the "Daddy Dance Off" hosts at the KIDZ BOP LIVE Certified BOP Tour. The energetic virtual hosts include Radio Andy's Andy Cohen, 90s on 9's Downtown Julie Brown, SiriusXM Hits 1 The Morning Mash Up's Ryan Sampson, Nicole Ryan, and Stanley T and Pop2K's Rich Davis. prnewswire.com - 2 weeks ago
Here Are All 6 Stocks I've Bought Through 5 Months of 2025 It's been a wild ride for the stock market through the first five months of 2025. As of mid-February, Wall Street's major stock indexes could do no wrong, with the benchmark S&P 500 vaulting to an all-time record-closing high. fool.com - 2 weeks ago
Even With Challenges, SiriusXM Is Too Cheap (Upgrade) I upgrade SiriusXM to a buy, as valuation now reflects excessive pessimism despite ongoing headwinds and a well-managed decline. Cost-cutting and lower capital spending are driving improved free cash flow, with deleveraging on track to enable buybacks by 2027. Subscriber growth remains challenged, but lower churn and an upcoming ad-supported tier could stabilize the base and support long-term ARPU. seekingalpha.com - 2 weeks ago
My 3 Favorite Stocks to Buy Right Now The last couple weeks of springtime have seen the market itself spring to life. There are investing opportunities in both stocks that have fallen out of favor and some popular growth stocks. fool.com - 3 weeks ago
Warren Buffett Is Still Very Worried and Still Selling: His 3 Highest-Yielding Stocks Are Summer Steals If any investor has stood the test of time, it is Warren Buffett, and with good reason. 247wallst.com - 3 weeks ago
Buffett's May DiviDogs Tag Ally As A "Safer" Buy Berkshire Hathaway's latest moves include doubling down on Constellation Brands and increasing stakes in Domino's Pizza, Pool, and Sirius XM, while dropping Citigroup, DaVita, and Nu Holdings. Top Berkshire 'dividend dogs'—Kraft Heinz, Sirius XM, and Ally Financial—now offer annual dividends from $1,000 invested that exceed their single share prices, meeting the dogcatcher ideal. Analyst forecasts suggest the top ten high-yield Berkshire stocks could deliver average net gains of 21.31% by May 2026, with moderate risk compared to the broader market. seekingalpha.com - 3 weeks ago
These 3 Stocks Keep Falling -- Are They Bargains or Traps? Beaten-down stocks can certainly be good investment opportunities in many cases, but just because a stock has been declining doesn't necessarily mean it's cheap. To illustrate this, in this video I'll take a look at SiriusXM Holdings (SIRI -0.86%), while longtime Fool.com contributor Tyler Crowe examines two solar stocks that have underperformed the market recently. fool.com - 3 weeks ago
Should You Forget SiriusXM Holdings? This Stock Has Made Far More Millionaires. SiriusXM Holdings (SIRI -0.86%) has attracted some big backers over its history, including Liberty Media's John Malone and Berkshire Hathaway's Warren Buffett. fool.com - 3 weeks ago
The Smartest High-Yielding Dividend Stocks in the Nasdaq Composite Index to Buy With $1,500 Right Now The stock market is anything but normal right now. Not even halfway through the year, the broader benchmark S&P 500 index fell nearly 20% from highs made in February, only to make a full recovery for the year (as of May 22). fool.com - 3 weeks ago
SiriusXM Holdings Passes Through 5% Yield Mark In trading on Friday, shares of SiriusXM Holdings were yielding above the 5% mark based on its quarterly dividend (annualized to $1.08), with the stock changing hands as low as $21.59 on the day. Dividends are particularly important for investors to consider, because historically speaking dividends have provided a considerable share of the stock market's total return. forbes.com - 3 weeks ago
Buffett Bought More of This High-Yield Dividend Stock in Q1. Should You Buy It, Too? Just because Warren Buffett is wary of the stock market right now doesn't mean he isn't buying any stocks. In the first quarter of 2025, the legendary investor added to Berkshire Hathaway's stakes in 12 stocks and initiated a new position in another. fool.com - 4 weeks ago
Warren Buffett Bought 13 Stocks in Q1. Here's the Best of the Bunch. Warren Buffett was once again a net seller of stocks in the first quarter of 2025. This marked the 10th consecutive quarter that the legendary investor sold more than he bought. fool.com - 1 month ago
8. Profile Summary

Sirius XM Holdings Inc. SIRI

image
COUNTRY US
INDUSTRY Entertainment
MARKET CAP $ 7.3 B
Dividend Yield 1.19%
Description 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.
Contact 1221 Avenue of the Americas, New York City, NY, 10020 https://www.siriusxm.com
IPO Date Sept. 13, 1994
Employees 5515
Officers Mr. Wayne D. Thorsen Executive Vice President & Chief Operating Officer Mr. Richard N. Baer Executive Vice President, General Counsel & Secretary Ms. Maggie Mitchell Senior Vice President & Head of Communications Ms. Ruth A. Ziegler Senior Vice President & Deputy General Counsel Mr. Hooper Stevens Senior Vice President & Head of Investor Relations Ms. Faye Tylee Chief People & Culture Officer Mr. Patrick L. Donnelly Advisor Mr. Scott A. Greenstein President & Chief Content Officer Ms. Jennifer C. Witz Chief Executive Officer & Director Mr. Thomas D. Barry EVice President & Chief Financial Officer