SIRIUS XM HOLDINGS INC. (SIRI)
Radio Broadcasting Stations · Communication Services · $14.9B
Intrinsic Value (Consensus)
$41.59
Current Price
$44.60
Margin of Safety
-6.7%
6.7% Above Intrinsic Value
Value: $42
Price: $45
Valuation Model Estimates
Current Price: $44.60
DCF (Discounted Cash Flow)
$58.48
Graham Number
$41.62
Earnings Power Value
$21.65
Relative Value (P/E)
$44.60
Dividend Discount Model
$5.09
Consensus Value
$41.59
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.23
- EPS (Forward)
- $2.34
- Book Value
- $34.52
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 7.0%
- Debt/Equity
- 26%
- Revenue Growth
- -1.6%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance