investorscraft@gmail.com

Intrinsic ValueSirius XM Holdings Inc. (RDO.DE)

Previous Close4.44
Intrinsic Value
Upside potential
Previous Close
4.44

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sirius XM Holdings Inc. operates as a leading radio company in the Media & Entertainment sector, specializing in satellite and Internet radio services. Its core revenue model is subscription-based, offering premium audio content, including music, talk shows, and sports, through its satellite and streaming platforms. The company serves a diverse customer base, including individual subscribers, automotive partners, and rental car companies, leveraging its proprietary satellite fleet and digital infrastructure. Sirius XM distinguishes itself through exclusive content partnerships, such as live sports and curated music channels, enhancing its value proposition. The development of 360L, an integrated in-vehicle entertainment platform, underscores its innovation in merging satellite and Internet services. With a strong foothold in the North American market, the company competes with traditional radio and digital streaming services by offering ad-free, high-quality audio experiences. Its strategic alliances with automakers for embedded satellite radio further solidify its market position.

Revenue Profitability And Efficiency

In FY 2022, Sirius XM reported revenue of EUR 9.0 billion, reflecting steady demand for its subscription services. Net income stood at EUR 1.2 billion, with diluted EPS of EUR 0.28, indicating robust profitability. Operating cash flow was EUR 1.98 billion, supported by high-margin recurring subscriptions, while capital expenditures of EUR -426 million were directed toward technology and content enhancements.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, driven by its scalable subscription model and low incremental costs for additional users. Capital efficiency is evident in its ability to generate significant operating cash flow relative to its revenue base, though high total debt of EUR 9.8 billion warrants monitoring for leverage management.

Balance Sheet And Financial Health

Sirius XM's balance sheet shows EUR 57 million in cash and equivalents, alongside substantial total debt of EUR 9.8 billion, indicating a leveraged position. The company's ability to service debt is supported by consistent cash flow generation, but its financial health depends on maintaining subscriber growth and cost discipline.

Growth Trends And Dividend Policy

Growth is anchored in subscriber retention and expansion, particularly through automotive partnerships and digital adoption. The company paid a dividend of EUR 0.10 per share, signaling a commitment to shareholder returns, though its payout ratio remains conservative to prioritize debt reduction and reinvestment.

Valuation And Market Expectations

With a market cap of EUR 17.0 billion, the company trades at a premium reflective of its dominant market position and recurring revenue model. Investors likely anticipate sustained growth in streaming adoption and margin stability, though competition from free digital platforms poses a risk.

Strategic Advantages And Outlook

Sirius XM's strategic advantages include exclusive content, embedded automotive partnerships, and a hybrid satellite-streaming infrastructure. The outlook remains positive, contingent on successful 360L adoption and leveraging its content library to differentiate from competitors. However, evolving consumer preferences toward on-demand audio may require continued innovation.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount