US · SIRI
Sirius XM Holdings Inc.
- Sector
- Communication Services · Entertainment
- Headquarters
- New York City, NY 10020
- Website
- siriusxm.com
Price · as of 2025-12-31
$27.22
Market cap 7.39B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $59.49 | +118.55% |
| Intrinsic Value(DCF) | $12.20 | -55.18% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $15.72 | -42.25% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $18.67 | $46.04 | $10.30 | $2.68 | $16.91 |
| 2012 | $25.97 | $57.88 | $6.64 | $34.88 | $168.09 |
| 2013 | $28.40 | $38.83 | $4.34 | $3.37 | $11.64 |
| 2014 | $31.63 | $41.62 | $6.10 | $2.71 | $15.08 |
| 2015 | $31.63 | $42.94 | $2.91 | $0.33 | $16.23 |
| 2016 | $42.18 | $49.71 | $7.49 | $0.02 | $26.55 |
| 2017 | $53.57 | $54.72 | $14.94 | $0.00 | $22.32 |
| 2018 | $49.00 | $54.74 | $18.25 | $0.00 | $37.56 |
| 2019 | $53.54 | $57.69 | $57.96 | $0.00 | $84.49 |
| 2020 | $51.70 | $48.40 | $23.07 | $0.00 | $3.39 |
| 2021 | $54.55 | $58.43 | $50.33 | $0.00 | $51.67 |
| 2022 | $32.84 | $49.17 | $13.57 | $0.00 | $35.85 |
| 2023 | $38.07 | $71.11 | $13.84 | $0.47 | $24.64 |
| 2024 | $23.99 | $42.42 | $0.00 | $0.00 | $0.00 |
| 2025 | $21.94 | $59.49 | $5.83 | $0.00 | $15.72 |
AI valuation
Our deep-learning model estimates Sirius XM Holdings Inc.'s (SIRI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $59.49
- Current price
- $27.22
- AI upside
- +118.55%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$12.20
-55.18% upside
Graham-Dodd
—
— upside
Graham Formula
$15.72
-42.25% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SIRI | Sirius XM Holdings Inc. | $27.22 | 7.39B | +119% | -55% | — | -42% | 9.21 | 0.64 | 0.87 | 8.09 | — | -3.25 | 47.04% | 17.19% | 9.41% | 7.11% | 5.28% | 2.94% | 0.84 | 3.20 | 0.30 | 0.23 | 4.57 | -14564.00% | -162.00% | 2290.00% | 16.79% | 0.52 | 5.86% | 4.92% | 45.30% | 14.86% | 11.58 | 13.68 | 1.99 | 1.26 |
| AD | Array Digital Infrastruct… | $48.73 | 4.19B | +270% | -48% | — | — | 24.46 | 1.62 | 25.47 | -5936.14 | — | 4.48 | 21.61% | -30.21% | 178.52% | 4.75% | -0.79% | 2.20% | 0.67 | -1.74 | 0.72 | 0.68 | -1648.73 | -82391.00% | -9568.00% | -4674.00% | 4.18% | 1.00 | 2.80% | 47.87% | 1171.10% | 98.55% | -116.72 | 33.09 | 35.26 | 1.26 |
| LBRDA | Liberty Broadband Corpora… | $54.58 | 7.84B | +402% | — | — | — | -2.90 | 1.36 | — | -3.01 | — | -0.08 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -4.21% | -0.33 | -3.14% | 0.00% | 0.00% | 25.43% | -262.73 | -28.92 | — | 1.99 |
| LLYVK | Liberty Live Group | $99.65 | 9.16B | — | — | — | — | 16.52 | -186.81 | 24.01 | 26.29 | 20.06 | -31.08 | 13.26% | -9.16% | -14.92% | -272.00% | -4.88% | 35.67% | -33.96 | -1.25 | 0.56 | 0.57 | 1.64 | 8235.00% | — | -658571.00% | 9.90% | 0.48 | 126.60% | 0.00% | 0.00% | 6.76% | -279.44 | 10.77 | 25.61 | 2.15 |
| LUMN | Lumen Technologies, Inc. | $7.11 | 7.29B | +130% | -62% | — | — | -3.89 | -6.05 | 0.55 | 17.82 | -0.13 | -0.54 | 24.31% | -1.48% | -14.02% | 532.62% | -0.71% | -5.13% | -15.85 | -0.14 | 1.80 | 0.53 | 12.68 | 304183.00% | -539.00% | -6633.00% | 5.49% | 1.08 | 2.23% | 0.00% | 0.00% | 7.76% | -127.54 | 63.25 | 1.89 | -0.22 |
| MSGS | Madison Square Garden Spo… | $331.66 | 7.98B | -66% | -76% | — | — | -210.40 | -16.77 | 4.54 | 757.10 | — | -7.72 | 27.03% | 1.42% | -2.16% | 8.19% | 1.98% | -1.48% | -4.21 | 0.68 | 0.44 | 0.35 | 135.76 | -13811.00% | 118.00% | -297.00% | 1.86% | 0.16 | 11.78% | 0.01% | -2.80% | 0.26% | 388.47 | 65.38 | 5.54 | 1.85 |
| NXST | Nexstar Media Group, Inc. | $251.02 | 7.61B | +24% | -61% | -99% | -100% | 20.73 | 3.64 | 1.52 | 14.08 | — | 4.75 | 38.98% | 17.15% | 2.20% | 16.76% | 5.35% | 3.22% | 3.32 | 2.24 | 2.07 | 1.91 | 6.58 | -8599.00% | -847.00% | -3276.00% | 9.90% | 1.25 | 8.46% | 2.25% | 46.70% | 5.06% | 16.59 | 18.95 | 2.85 | 1.74 |
| SKM | SK Telecom Co.,Ltd | $30.34 | 11.64B | +79% | -59% | -79% | -26% | 9.26 | 0.99 | 0.65 | 3.41 | 56.66 | 1.56 | 87.27% | 9.42% | 6.97% | 10.83% | 6.59% | 4.12% | 0.92 | 3.87 | 0.81 | 0.53 | 1.49 | 1635.00% | 189.00% | 3544.00% | 21.83% | 0.55 | 12.51% | 7.12% | 65.90% | 11.22% | 11.83 | 7.91 | 1.11 | 2.13 |
| TIGO | Millicom International Ce… | $72.89 | 12.18B | +39% | -21% | — | -11% | 9.60 | 3.47 | 2.17 | 7.30 | 2.22 | -3.01 | 77.47% | 28.17% | 22.62% | 36.21% | 12.60% | 8.49% | 2.61 | — | 0.88 | 0.64 | 2.82 | 43265.00% | 26.00% | -399.00% | 8.58% | 0.51 | 10.19% | 5.97% | 57.30% | 6.91% | 12.55 | 18.98 | 3.54 | 1.43 |
About Sirius XM Holdings Inc.
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.
- CEO
- Jennifer C. Witz
- Employees
- 5.52K
- Beta
- 0.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.20 ÷ $27.22) − 1 = -55.18% (DCF, example).