Last Price$25.26.2%
Market Cap$8,553.0M
EV/OCF LTM
11.2x
5Y avg
15.5x
Entertainment industry
median
12.5x
Stock quality & Intrinsic value
4/10
1.6% undervalued
Sirius XM Holdings Inc. EV/OCF LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EV/OCF LTM | (25.5x) | (12.2x) | (25.8x) | (30.4x) | 14.8x | 17.8x | 16.2x | 23.3x | 23.6x | 19.4x | 20.9x | 17.2x | 16.9x | 16.8x | 19.6x | 17.8x | 17.9x | 17.1x | 15.7x | 11.2x |
Overvalued or undervalued?
Check the intrinsic value for SIRI
and see if it's the right time to invest.
Sirius XM Holdings Inc. (SIRI) EV/OCF LTM comparison analysis
General
LTM EV/OCF LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Sirius XM Holdings Inc.SIRI
4.8x
(2.8%)
N/A
(19.1%)
Median Peer Set
20.0x
4.6%
49.9%
4.7%
Warner Music Group Corp.WMG
66.5x
6.4%
1.2%
6.8%
Netflix, Inc.NFLX
52.6x
15.6%
65.6%
22.3%
Roku, Inc.ROKU
43.6x
18.0%
(82.2%)
(3.1%)
Formula One GroupFWONK
38.7x
25.2%
(73.6%)
5.7%
TKO Group Holdings, Inc.TKO
24.3x
46.9%
N/A
(2.1%)
News CorporationNWS
15.6x
2.1%
80.8%
2.6%
The Walt Disney CompanyDIS
15.4x
2.8%
110.9%
5.4%
Fox CorporationFOX
13.7x
(6.3%)
34.2%
10.7%
Warner Bros. Discovery, Inc.WBD
4.6x
(4.8%)
260.2%
(28.7%)
Live Nation Entertainment, Inc.LYV
(2,301.1x)
1.8%
181.9%
3.9%
SIRI key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 242.2 262.3% | 637.2 163.1% | 922.1 44.7% | 1,664.0 80.5% | 2,472.6 48.6% | 2,817.0 13.9% | 3,014.5 7.0% | 3,402.0 12.9% | 3,799.1 11.7% | 4,181.1 10.1% | 4,570.1 9.3% | 5,017.2 9.8% | 5,425.0 8.1% | 5,771.0 6.4% | 7,794.0 35.1% | 8,040.0 3.2% | 8,696.0 8.2% | 9,003.0 3.5% | 8,953.0 (0.6%) | 8,699.0 (2.8%) |
| Cost of Goods Sold (COGS) | 184.9 | 698.0 | 550.0 | 863.4 | 1,064.0 | 1,512.3 | 1,555.6 | 1,704.1 | 1,890.1 | 2,101.8 | 2,375.8 | 2,506.1 | 2,600.0 | 2,779.0 | 3,854.0 | 3,941.0 | 4,293.0 | 4,482.0 | 4,568.0 | 4,263.0 |
% margin | 57.3 23.7% | (60.7) (9.5%) | 372.1 40.4% | 800.5 48.1% | 1,408.6 57.0% | 1,304.7 46.3% | 1,458.9 48.4% | 1,698.0 49.9% | 1,909.0 50.2% | 2,079.3 49.7% | 2,194.3 48.0% | 2,511.1 50.0% | 2,825.0 52.1% | 2,992.0 51.8% | 3,940.0 50.6% | 4,099.0 51.0% | 4,403.0 50.6% | 4,521.0 50.2% | 4,385.0 49.0% | 4,436.0 51.0% |
| Operating Expenses | 886.4 | 1,007.0 | 885.2 | 5,837.3 | 1,180.3 | 839.3 | 782.8 | 825.9 | 864.4 | 959.6 | 1,015.6 | 1,079.0 | 1,184.0 | 1,265.0 | 2,293.0 | 3,241.0 | 2,388.0 | 2,485.0 | 2,439.0 | 5,953.0 |
| Research & Development Expenses (R&D) | 44.7 | 70.1 | 41.3 | 40.5 | 41.0 | 45.4 | 53.4 | 48.8 | 58.0 | 62.8 | 64.4 | 82.1 | 112.0 | 123.0 | 280.0 | 263.0 | 265.0 | 285.0 | 322.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 743.1 | 831.1 | 329.4 | 816.4 | 797.0 | 456.4 | 461.5 | 510.8 | 553.2 | 630.4 | 679.0 | 727.8 | 773.0 | 838.0 | 1,461.0 | 1,468.0 | 1,570.0 | 1,600.0 | 1,481.0 | 1,391.0 |
% margin | (829.1) (342.3%) | (1,067.7) (167.6%) | (513.1) (55.6%) | (5,036.7) (302.7%) | 228.3 9.2% | 465.4 16.5% | 676.1 22.4% | 872.0 25.6% | 1,044.6 27.5% | 1,119.7 26.8% | 1,178.7 25.8% | 1,432.1 28.5% | 1,641.0 30.2% | 1,727.0 29.9% | 1,647.0 21.1% | 858.0 10.7% | 2,015.0 23.2% | 2,036.0 22.6% | 1,946.0 21.7% | (1,517.0) (17.4%) |
| Interest Income | 0.0 | 0.0 | 0.0 | 9.1 | 3.6 | 0.0 | 74.0 | 0.7 | 7.0 | 15.5 | 0.0 | 0.0 | 0.0 | 8.0 | 13.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 144.8 | 315.7 | 301.0 | 304.9 | 265.3 | 204.7 | 269.0 | 299.1 | 331.2 | 346.0 | 350.0 | 390.0 | 394.0 | 415.0 | 422.0 | 423.0 | 496.0 |
| Pre-tax Income | (860.7) | (1,102.8) | (562.8) | (5,310.8) | (346.1) | 47.7 | 441.2 | 474.5 | 637.1 | 830.8 | 892.0 | 1,091.7 | 1,264.0 | 1,421.0 | 1,197.0 | 430.0 | 1,526.0 | 1,605.0 | 1,518.0 | (1,865.0) |
% effective tax rate | 2.3 (0.3%) | 2.1 (0.2%) | 2.4 (0.4%) | 2.5 (0.0%) | 6.0 (1.7%) | 4.6 9.7% | 14.2 3.2% | (2,998.2) (631.9%) | 259.9 40.8% | 337.5 40.6% | 382.2 42.9% | 345.7 31.7% | 616.0 48.7% | 245.0 17.2% | 283.0 23.6% | 299.0 69.5% | 212.0 13.9% | 392.0 24.4% | 260.0 17.1% | (210.0) 11.3% |
% margin | (863.0) (356.2%) | (1,104.9) (173.4%) | (565.3) (61.3%) | (5,313.3) (319.3%) | (352.0) (14.2%) | 43.1 1.5% | 427.0 14.2% | 3,472.7 102.1% | 377.2 9.9% | 493.2 11.8% | 509.7 11.2% | 745.9 14.9% | 648.0 11.9% | 1,176.0 20.4% | 914.0 11.7% | 131.0 1.6% | 1,314.0 15.1% | 1,213.0 13.5% | 1,258.0 14.1% | (1,665.0) (19.1%) |
| EPS | (6.51) | (7.88) | (3.86) | (24.49) | (0.96) | 0.10 | 0.70 | 5.50 | 0.60 | 0.90 | 0.90 | 1.50 | 1.40 | 2.60 | 2.00 | 0.30 | 3.20 | 3.10 | 3.26 | (4.93) |
| Diluted EPS | (6.51) | (7.88) | (3.86) | (24.49) | (0.96) | 0.10 | 0.70 | 5.10 | 0.60 | 0.80 | 0.90 | 1.50 | 1.40 | 2.60 | 2.00 | 0.30 | 3.20 | 3.10 | 3.24 | (4.93) |
% margin | (716.8) (295.9%) | (943.9) (148.1%) | (385.7) (41.8%) | (4,962.2) (298.2%) | 279.1 11.3% | 617.0 21.9% | 1,014.0 33.6% | 1,006.1 29.6% | 1,297.9 34.2% | 1,366.2 32.7% | 1,463.3 32.0% | 1,691.9 33.7% | 1,908.6 35.2% | 2,071.4 35.9% | 2,055.0 26.4% | 1,386.0 17.2% | 2,524.0 29.0% | 2,612.0 29.0% | 2,540.0 28.4% | (747.0) (8.6%) |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Sirius XM Holdings Inc.'s EV/OCF LTM?
As of today, Microsoft Corp's last 12-month EV/OCF LTM is 11.2x, based on the financial report for Dec 30, 2024 (Q4’2024). The average annual EV/OCF LTM for Sirius XM Holdings Inc. have been 15.0x over the past three years, and 16.2x over the past five years.
2) Is Sirius XM Holdings Inc.'s EV/OCF LTM Good?
As of today, Sirius XM Holdings Inc.'s EV/OCF LTM is 11.2x, which is lower than industry median of 12.5x. It indicates that Sirius XM Holdings Inc.'s EV/OCF LTM is Good.