Sirius XM Holdings Inc. (SIRI)
Last Price$24.0(0.6%)
Market Cap$8,322.5M
SIRI Rating
SIRI Quality rating performance
SIRI Intrinsic Value
Key Highlights:
As of Mar 03, 2025 SIRI Relative Value is $81.5, which is undervalued by 239.0%, compared to current share price of $24.0.
As of Mar 03, 2025 SIRI DCF Value is $79.1, which is undervalued by 228.9%, compared to current share price of $24.0.
SIRI Share Price History
1W (3.8%)
1M 0.2%
6M (22.2%)
YTD (54.8%)
1Y (40.7%)
3Y (58.5%)
5Y (58.0%)
10Y (30.1%)
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!
SIRI Stock Metrics
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$8,322.5M
$8,221.5M
$8,699.0M
$1,020.0M
Shares Outstanding
346M
Employees
5,515
Growth (CAGR)
2.2%
N/A
(9.2%)
(1.2%)
Profitability
49.0%
(16.7%)
(18.3%)
20.3%
11.7%
(43.9%)
Intrinsic Value
$79.1 (229.2% undervalued)
$78.2
$80.0
$640.1
(172.9%)
Return on Capital
Financial Health
($101.0M)
(0.1x)
(6.8x)
Dividends
4.6%
2.5%
20.1%
Nov 05, 2024
Earnings
Apr 28, 2025
MISS by (0.9%)
MISS by 189.3%
(233.3%)
4 Beat & 6 Miss
SIRI Stock Financials
SIRI Income Statement Metrics
Annual
Quarterly
LTM
SIRI Cash Flow Statement Metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$1,741.0M -4.8% YoY
Capital Expenditure (CAPEX)
($728.0M) +14.2% YoY
Free Cash Flow (FCF)
$1,013.0M -15.0% YoY
SIRI Income Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
SIRI Balance Sheet Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$27.5B
Current assets ($1,149.0M, 4.2% of total)
$162.0M (0.6%)
$676.0M (2.5%)
Other current assets
$311.0M (1.1%)
Non-current assets ($26.4B, 95.8% of total)
$1,043.0M (3.8%)
$2,109.0M (7.7%)
$1,579.0M (5.7%)
Other non-current assets
$21.6B (78.6%)
Financial position
($101.0M)
Cash & Short-term
Investments
Total Debt
SIRI Stock Ratios
Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
SIRI Earnings Surprises
Crunching data... Almost there!
SIRI Dividends
SIRI Dividend Yield
Crunching data... Almost there!
SIRI Dividend Per Share
3Y
10Y
30Y
Annual
Quarterly
LTM
Competing with SIRI
Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name | Market Cap | Quality rating | Intrinsic value | 1Y Return | Revenue | Free Cash Flow | Revenue growth | FCF margin | Gross margin | ROIC | Total Debt to Equity |
$8,322.5M | 4.5 | $79.1 229.2% undervalued | (40.7%) | $8,699.0M | $1,020.0M | (2.8%) | 11.7% | 49.0% | (7.2%) | 0.6% | |
$422.1B | 8.0 | $863.4 11.3% overvalued | 58.1% | $39.0B | $6,921.8M | 15.6% | 17.8% | 46.0% | 26.2% | 63.0% | |
$207.1B | 6.3 | $65.9 41.6% overvalued | 0.1% | $92.5B | $8,412.0M | 4.0% | 9.1% | 36.7% | 13.4% | 42.4% | |
$47.8B | 6.4 | $6.3 81.2% overvalued | (4.6%) | $6,344.0M | $540.0M | 0.7% | 8.5% | 45.6% | 13.8% | 606.0% | |
$33.3B | 6.1 | $11.2K 7,766.9% undervalued | 44.1% | $23.2B | $1,058.4M | 1.8% | 4.6% | 24.6% | 0.0% | 255.7% | |
$28.1B | 4.8 | $50.8 360.5% undervalued | 35.9% | $39.3B | $4,427.0M | (4.9%) | 11.3% | 41.6% | (14.8%) | 7.9% | |
$23.0B | 6.0 | $29.7 68.3% overvalued | 28.5% | $23.2B | $567.0M | 618.7% | 2.4% | 84.6% | 6.0% | 0.0% | |
$16.4B | 6.6 | $18.3 42.8% overvalued | 19.4% | $9,815.0M | $654.0M | (1.5%) | 6.7% | 70.6% | 10.4% | 96.4% | |
$12.3B | 6.8 | $209.0 41.4% undervalued | 81.0% | $2,804.3M | $563.1M | 67.4% | 20.1% | 68.7% | 5.5% | 34.8% | |
$12.2B | 5.5 | $72.8 9.3% overvalued | 27.4% | $4,112.9M | $213.0M | 18.0% | 5.2% | 43.3% | (15.9%) | 20.6% |
FAQ
What is Sirius XM Holdings Inc. (SIRI) stock rating?
As of today, Sirius XM Holdings Inc. has a stock rating of 4 (out of 10), which is considered Good.
is Sirius XM Holdings Inc. (SIRI) a good stock to buy?
As of today, Sirius XM Holdings Inc. has a Good stock rating, which is 229.2% undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 3.2%.