Sirius XM Holdings Inc. (SIRI)

Market price: $27.25

6 valuation methods

• DCF (FCFF): $15.59 to $36.82 (midpoint $24.04)
• EV / Gross Profit: $12.60 to $67.39 (midpoint $30.23)
• EV / Revenue: $12.80 to $47.15 (midpoint $31.66)
• EV / EBITDA: $20.81 to $51.67 (midpoint $39.38)
• P / E: $32.12 to $50.70 (midpoint $40.84)
• P / B: $24.93 to $79.89 (midpoint $50.78)