DCF Tool

SIRI

Sirius XM Holdings Inc – Radio Networks
sirius xm holdings inc. is the largest radio broadcaster measured by revenue and has 27.3 million subscribers. siriusxm creates and broadcasts commercial-free music; premier sports and live events; news and comedy; exclusive talk and entertainment; and the most comprehensive lineup of latin commercial-free music, sports, and talk programming in radio. siriusxm is available in vehicles from every major automaker in the u.s. as well as on smartphones and other connected devices and online at siriusxm.com. siriusxm listeners can also personalize siriusxm’s expertly curated commercial-free music channels using mysxm and listen to thousands of hours of programming on demand using siriusxm on demand. siriusxm is also one of the world's largest pure-play audio entertainment companies and is among the largest subscription media companies in the united states, offering an impressive array of exclusive content that spans virtually all genres and interests, including howard sterndr. laura, mich
Analysis Results
Intrinsic Value $22.36
Latest Price $4.03
Relative Value 82% undervalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Billions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 11.9%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 5.4%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 11.9%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2023 2.19 2.08
2024 2.45 2.21
2025 2.75 2.34
2026 3.07 2.49
2027 3.44 2.64
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 102 billion. This corresponds to a present value of 74.2 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 11.8 billion. Adding in the terminal value gives a total present value of 85.9 billion.

There are presently 3.84 billion outstanding shares, so the intrinsic value per share is 22.36.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 1,038,000,000
Current Cash 57,000,000
Current Liabilities 2,981,000,000
Current Debt 196,000,000
Non-Cash Working Capital (NCWC) -1,804,000,000
Change in NCWC 187,000,000
EBIT 2,100,000,000
Tax Provision 392,000,000
Depreciation and Amortization 585,000,000
Capital Expenditure -426,000,000
Unlevered Free Cash Flow 1,933,102,803
Current Assets 1,180,000,000
Current Cash 191,000,000
Current Liabilities 2,980,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) -1,991,000,000
Change in NCWC 279,000,000
EBIT 2,035,000,000
Tax Provision 212,000,000
Depreciation and Amortization 583,000,000
Capital Expenditure -388,000,000
Unlevered Free Cash Flow 2,226,287,024
Current Assets 967,000,000
Current Cash 71,000,000
Current Liabilities 3,167,000,000
Current Debt 1,000,000
Non-Cash Working Capital (NCWC) -2,270,000,000
Change in NCWC 124,000,000
EBIT 1,862,000,000
Tax Provision 299,000,000
Depreciation and Amortization 562,000,000
Capital Expenditure -350,000,000
Unlevered Free Cash Flow 903,260,465
Current Assets 1,003,000,000
Current Cash 106,000,000
Current Liabilities 3,293,000,000
Current Debt 2,000,000
Non-Cash Working Capital (NCWC) -2,394,000,000
Change in NCWC -18,571,000
EBIT 1,731,000,000
Tax Provision 283,000,000
Depreciation and Amortization 468,000,000
Capital Expenditure -363,000,000
Unlevered Free Cash Flow 1,408,178,373
Current Assets 478,233,000
Current Cash 54,431,000
Current Liabilities 2,802,678,000
Current Debt 3,447,000
Non-Cash Working Capital (NCWC) -2,375,429,000
Change in NCWC 39,125,000
EBIT 1,726,144,000
Tax Provision 244,681,000
Depreciation and Amortization 300,720,000
Capital Expenditure -355,703,000
Unlevered Free Cash Flow 1,412,973,336
Current Assets 470,901,000
Current Cash 69,022,000
Current Liabilities 2,821,538,000
Current Debt 5,105,000
Non-Cash Working Capital (NCWC) -2,414,554,000
Change in NCWC -180,148,000
EBIT 1,645,425,000
Tax Provision 616,301,000
Depreciation and Amortization 298,602,000
Capital Expenditure -287,970,000
Unlevered Free Cash Flow 673,765,467
Current Assets 642,649,000
Current Cash 213,939,000
Current Liabilities 2,668,601,000
Current Debt 5,485,000
Non-Cash Working Capital (NCWC) -2,234,406,000
Change in NCWC -192,734,000
EBIT 1,444,658,000
Tax Provision 345,727,000
Depreciation and Amortization 268,979,000
Capital Expenditure -205,829,000
Unlevered Free Cash Flow 857,553,090
Current Assets 561,889,000
Current Cash 111,838,000
Current Liabilities 2,496,487,000
Current Debt 4,764,000
Non-Cash Working Capital (NCWC) -2,041,672,000
Change in NCWC -1,137,384,000
EBIT 1,178,688,000
Tax Provision 382,240,000
Depreciation and Amortization 272,214,000
Capital Expenditure -134,892,000
Unlevered Free Cash Flow -326,485,978
Current Assets 1,549,746,000
Current Cash 147,724,000
Current Liabilities 2,313,792,000
Current Debt 7,482,000
Non-Cash Working Capital (NCWC) -904,288,000
Change in NCWC 42,634,000
EBIT 1,119,670,000
Tax Provision 337,545,000
Depreciation and Amortization 266,423,000
Capital Expenditure -121,646,000
Unlevered Free Cash Flow 852,163,596
Current Assets 1,419,013,000
Current Cash 134,805,000
Current Liabilities 2,738,904,000
Current Debt 507,774,000
Non-Cash Working Capital (NCWC) -946,922,000
Change in NCWC 56,195,000
EBIT 1,051,872,000
Tax Provision 259,877,000
Depreciation and Amortization 253,314,000
Capital Expenditure -173,617,000
Unlevered Free Cash Flow 758,693,567
Current Assets 1,828,182,000
Current Cash 520,945,000
Current Liabilities 2,314,588,000
Current Debt 4,234,000
Non-Cash Working Capital (NCWC) -1,003,117,000
Change in NCWC 739,892,000
EBIT 872,579,000
Tax Provision -2,998,234,000
Depreciation and Amortization 266,295,000
Capital Expenditure -97,293,000
Unlevered Free Cash Flow 1,781,473,000

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.