Value Sense
SIRI
Sirius XM Holdings Inc. (SIRI)
Last Price$24.0(0.6%)
Market Cap$8,322.5M
WACC
7.2%
Cost of Equity
9.0%
Cost of Debt
(243.5%)
Debt to Equity
0.7%
Beta
1.0
Stock quality
4/10
Good
SIRI
is 229.2% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

SIRI WACC

Recent WACC calculation

as of Mar 03, 2025
Cost of Equity
% share of Total Capital
9.0%
99.3%
Risk-free rate
4.2%
Beta
1.1
Equity Risk Premium
4.6%
Country risk premium
0.0%
Cost of Debt (after-tax)
% share of Total Capital
(243.5%)
0.7%
Average Cost of Debt
(191.8%)
Effective Tax Rate
(27.0%)
WACC
7.2%

WACC dynamics

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

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%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

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%

SIRI Cost of Equity

Recent Cost of Equity calculation

as of Mar 03, 2025
Risk-free rate
4.2%
Beta
1.1
Equity risk premium
4.6%
Country risk premium
0.0%
Cost of Equity
9.0%

Cost of Equity dynamics

SIRI vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Sirius XM Holdings Inc. logo
Sirius XM Holdings Inc.SIRI
7.2%
(2.8%)
N/A
(19.1%)
Median Peer Set
9.4%
16.8%
0.6%
4.0%
Warner Bros. Discovery, Inc. logo
Warner Bros. Discovery, Inc.WBD
12.9%
22.2%
(66.0%)
(7.6%)
Roku, Inc. logo
Roku, Inc.ROKU
10.6%
18.0%
(82.2%)
(3.1%)
News Corporation logo
News CorporationNWS
9.9%
2.1%
80.8%
2.6%
Netflix, Inc. logo
Netflix, Inc.NFLX
9.6%
15.6%
65.6%
22.3%
Warner Music Group Corp. logo
Warner Music Group Corp.WMG
9.5%
6.4%
1.2%
6.8%
Formula One Group logo
Formula One GroupFWONK
9.3%
25.2%
(73.6%)
5.7%
The Walt Disney Company logo
The Walt Disney CompanyDIS
8.8%
2.8%
110.9%
5.4%
Fox Corporation logo
Fox CorporationFOX
7.7%
(6.3%)
34.2%
10.7%
TKO Group Holdings, Inc. logo
TKO Group Holdings, Inc.TKO
5.5%
46.9%
N/A
(2.1%)
Live Nation Entertainment, Inc. logo
Live Nation Entertainment, Inc.LYV
0.2%
36.4%
(24.2%)
2.5%

Explore more intrinsic value tools hub for SIRI

Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value

FAQ

What is Sirius XM Holdings Inc.'s discount rate as of Mar 03, 2025?

As of Mar 03, 2025, Sirius XM Holdings Inc.'s discount rate is 7.15%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Sirius XM Holdings Inc.'s capital structure and risk profile.

What is Sirius XM Holdings Inc.'s weighted average cost of capital (WACC)?

Sirius XM Holdings Inc.'s WACC as of Mar 03, 2025, is 7.15%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.

What is Sirius XM Holdings Inc.'s cost of equity?

Sirius XM Holdings Inc.'s cost of equity is 9.0%, as of Mar 03, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.