Sirius XM Holdings

On-demand Streaming Will Shrink Legacy Subscription Revenue Base

AnalystLowTarget

Not Invested

Consensus Narrative from 14 Analysts

Published

17 Apr 25

Updated

09 Aug 25

AnalystLowTarget's Fair Value

US$18.00

16.9% overvalued

09 Aug

US$21.04

-29.9%

-3.2%

Author's Valuation

US$18.0

16.9% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Decreased 5.26%

AnalystLowTarget Fair Value

US$18.0

16.9% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-0.06%

Media revenue growth rate

0.12%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.08%

Calculation

US$1.18b

Earnings '28

5.36x

PE Ratio '28

US$6.34b

Market Cap '28

US$6.34b

Market Cap '28

270.86m

No. shares '28

US$23.41

Share Price '28

US$23.41 Share Price '28

Discounted to 2025 @ 9.27% p.a.

US$17.94

Fair Value '25

On-demand Streaming Will Shrink Legacy Subscription Revenue Base

Shared on07 May 25Fair value Decreased 5.26%

Shared on07 May 25
Fair value Decreased 5.26%