Sirius XM Holdings

On-demand Streaming Will Shrink Legacy Subscription Revenue Base

AnalystLowTarget

Not Invested

Community Contributor

Published

17 Apr 25

Updated

07 May 25

AnalystLowTarget's Fair Value

US$18.00

29.3% overvalued

10 Sep

US$23.28

2.4%

2.5%

2.4%

2.5%

You can edit this narrative until May 12 5:59 AM. Then, changes will post as Updates.

Author's Valuation

US$1829.3% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Decreased 5.26%

AnalystLowTarget Fair Value

US$18

29.3% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-0.03%

Media revenue growth rate

0.11%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.00%

Calculation

US$1.23b

Earnings '28

6.23x

PE Ratio '28

US$7.64b

Market Cap '28

US$7.64b

Market Cap '28

329.46m

No. shares '28

US$23.18

Share Price '28

US$23.18 Share Price '28

Discounted to 2025 @ 8.85% p.a.

US$17.97

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%