(SIRI) Sirius XM Holding - Ratings and Ratios

Exchange: NASDAQ • Country: United States • Currency: USD • Type: Common Stock • ISIN: US8299331004

Music, Entertainment, Podcast, Radio, Advertising

SIRI EPS (Earnings per Share)

EPS (Earnings per Share) of SIRI over the last years for every Quarter: "2020-09-30": 0.06, "2020-12-31": 0.07, "2021-03-31": 0.07, "2021-06-30": 0.07, "2021-09-30": 0.1, "2021-12-31": 0.08, "2022-03-31": 0.08, "2022-06-30": 0.07, "2022-09-30": 0.06, "2022-12-31": 0.09, "2023-03-31": 0.06, "2023-06-30": 0.08, "2023-09-30": 0.09, "2023-12-31": 0.09, "2024-03-31": 0.07, "2024-06-30": 0.08, "2024-09-30": -8.74, "2024-12-31": 0.83, "2025-03-31": 0.59, "2025-06-30": 0.57,

SIRI Revenue

Revenue of SIRI over the last years for every Quarter: 2020-09-30: 2025, 2020-12-31: 2189, 2021-03-31: 2058, 2021-06-30: 2159, 2021-09-30: 2198, 2021-12-31: 2281, 2022-03-31: 2186, 2022-06-30: 2253, 2022-09-30: 2280, 2022-12-31: 2283, 2023-03-31: 2144, 2023-06-30: 2250, 2023-09-30: 2271, 2023-12-31: 2288, 2024-03-31: 2162, 2024-06-30: 2178, 2024-09-30: 2171, 2024-12-31: 2188, 2025-03-31: 2068, 2025-06-30: 2138,

Description: SIRI Sirius XM Holding

Sirius XM Holdings Inc. is a leading audio entertainment company in North America, operating through two main segments: Sirius XM and Pandora and Off-platform. The company provides a range of services including music, sports, entertainment, and news channels, as well as podcast and infotainment services, primarily on a subscription fee basis.

The Sirius XM segment is a significant contributor, offering a diverse range of content through satellite radio systems and streaming services on various devices. The company also generates revenue through advertising, sales of radios and accessories, and ancillary services like location-based services and data services. Additionally, Sirius XM provides services such as Travel Link, which includes graphical weather, fuel prices, and movie listings, as well as real-time weather services for vehicles, boats, and planes.

From a performance perspective, key metrics to consider include the companys subscriber growth rate, average revenue per user (ARPU), and the ratio of operating expenses to revenue. As of the latest available data, Sirius XM has a significant subscriber base, and its ARPU has been steadily increasing. The companys ability to maintain a competitive edge in the audio entertainment market will depend on its capacity to continue growing its subscriber base and increasing ARPU.

To further analyze SIRIs performance, we can look at key performance indicators (KPIs) such as revenue growth, operating margin, and free cash flow margin. The companys revenue growth has been driven by the growth of its subscriber base and increasing ARPU. Operating margin is another important metric, as it indicates the companys ability to manage its operating expenses. Free cash flow margin is also crucial, as it reflects the companys ability to generate cash from its operations. As a trading analyst, closely monitoring these KPIs will be essential to understanding SIRIs future prospects.

From a valuation perspective, SIRIs forward P/E ratio of 8.58 suggests that the stock may be undervalued relative to its earnings growth potential. However, the companys negative return on equity (RoE) of -21.26 indicates that it has been struggling to generate profits for its shareholders. As a trading analyst, it is essential to weigh these factors and consider other relevant metrics, such as the companys debt-to-equity ratio and interest coverage ratio, to form a comprehensive view of SIRIs investment potential.

SIRI Stock Overview

Market Cap in USD 8,018m
Sub-Industry Cable & Satellite
IPO / Inception 1994-09-13

SIRI Stock Ratings

Growth Rating -54.8%
Fundamental 33.0%
Dividend Rating 63.3%
Return 12m vs S&P 500 -13.1%
Analyst Rating 3.0 of 5

SIRI Dividends

Dividend Yield 12m 4.68%
Yield on Cost 5y 2.37%
Annual Growth 5y 14.87%
Payout Consistency 71.8%
Payout Ratio 31.5%

SIRI Growth Ratios

Growth Correlation 3m 22.7%
Growth Correlation 12m -30.4%
Growth Correlation 5y -79.8%
CAGR 5y -24.93%
CAGR/Max DD 3y -0.34
CAGR/Mean DD 3y -0.51
Sharpe Ratio 12m 0.86
Alpha 0.54
Beta 0.474
Volatility 34.26%
Current Volume 2458.6k
Average Volume 20d 3026.8k
Stop Loss 22.5 (-3.4%)
Signal 0.20

Piotroski VR‑10 (Strict, 0-10) 3.0

Net Income (-1.76b TTM) > 0 and > 6% of Revenue (6% = 513.9m TTM)
FCFTA 0.04 (>2.0%) and ΔFCFTA -7.14pp (YES ≥ +1.0pp, WARN ≥ +0.5pp)
NWC/Revenue -17.81% (prev -16.38%; Δ -1.42pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp)
CFO/TA 0.06 (>3.0%) and CFO 1.71b > Net Income -1.76b (YES >=105%, WARN >=100%)
NO Net Debt/EBITDA fails (EBITDA <= 0)
Current Ratio 0.41 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active)
Outstanding Shares last Quarter (357.0m) change vs 12m ago -7.39% (target <= -2.0% for YES)
Gross Margin 47.51% (prev 48.98%; Δ -1.48pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0)
Asset Turnover 44.48% (prev 79.56%; Δ -35.08pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0)
Interest Coverage Ratio -3.37 (EBITDA TTM -1.02b / Interest Expense TTM 474.0m) >= 6 (WARN >= 3)

Altman Z'' 1.18

(A) -0.06 = (Total Current Assets 1.04b - Total Current Liabilities 2.57b) / Total Assets 27.33b
(B) 0.42 = Retained Earnings (Balance) 11.38b / Total Assets 27.33b
(C) -0.08 = EBIT TTM -1.60b / Avg Total Assets 19.26b
(D) 0.71 = Book Value of Equity 11.33b / Total Liabilities 16.00b
Total Rating: 1.18 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D)

ValueRay F-Score (Strict, 0-100) 32.98

1. Piotroski 3.0pt = -2.0
2. FCF Yield 5.51% = 2.76
3. FCF Margin 11.66% = 2.92
4. Debt/Equity 0.90 = 2.11
5. Debt/Ebitda -9.98 = -2.50
6. ROIC - WACC (= -11.31)% = -12.50
7. RoE -15.83% = -2.50
8. Rev. Trend -70.45% = -5.28
9. EPS Trend -0.48% = -0.02

What is the price of SIRI shares?

As of September 17, 2025, the stock is trading at USD 23.29 with a total of 2,458,578 shares traded.
Over the past week, the price has changed by -4.04%, over one month by +1.93%, over three months by +7.71% and over the past year by +3.18%.

Is Sirius XM Holding a good stock to buy?

No, based on ValueRay´s Fundamental Analyses, Sirius XM Holding (NASDAQ:SIRI) is currently (September 2025) a stock to sell. It has a ValueRay Fundamental Rating of 32.98 and therefor a negative outlook according to the companies health.
Based on momentum, paid dividends and discounted-cash-flow analyses, the fair value of SIRI is around 19.59 USD . This means that SIRI is currently overvalued and has a potential downside of -15.89%.

Is SIRI a buy, sell or hold?

Sirius XM Holding has received a consensus analysts rating of 3.00. Therefor, it is recommend to hold SIRI.
  • Strong Buy: 3
  • Buy: 2
  • Hold: 5
  • Sell: 2
  • Strong Sell: 3

What are the forecasts/targets for the SIRI price?

Issuer Target Up/Down from current
Wallstreet Target Price 23.6 1.5%
Analysts Target Price 23.6 1.5%
ValueRay Target Price 20.9 -10.1%

Last update: 2025-09-12 04:44

SIRI Fundamental Data Overview

Market Cap USD = 8.02b (8.02b USD * 1.0 USD.USD)
CCE Cash And Equivalents = 92.0m USD (Cash And Short Term Investments, last quarter)
P/E Forward = 7.8064
P/S = 0.9361
P/B = 0.7077
P/EG = 0.6572
Beta = 0.954
Revenue TTM = 8.56b USD
EBIT TTM = -1.60b USD
EBITDA TTM = -1.02b USD
Long Term Debt = 10.14b USD (from longTermDebt, last quarter)
Short Term Debt = 61.0m USD (from shortTermDebt, last quarter)
Debt = 10.20b USD (Calculated: Short Term 61.0m + Long Term 10.14b)
Net Debt = 10.11b USD (from netDebt column, last quarter)
Enterprise Value = 18.12b USD (8.02b + Debt 10.20b - CCE 92.0m)
Interest Coverage Ratio = -3.37 (Ebit TTM -1.60b / Interest Expense TTM 474.0m)
FCF Yield = 5.51% (FCF TTM 999.0m / Enterprise Value 18.12b)
FCF Margin = 11.66% (FCF TTM 999.0m / Revenue TTM 8.56b)
Net Margin = -20.55% (Net Income TTM -1.76b / Revenue TTM 8.56b)
Gross Margin = 47.51% ((Revenue TTM 8.56b - Cost of Revenue TTM 4.50b) / Revenue TTM)
Tobins Q-Ratio = 1.60 (Enterprise Value 18.12b / Book Value Of Equity 11.33b)
Interest Expense / Debt = 1.14% (Interest Expense 116.0m / Debt 10.20b)
Taxrate = 22.35% (59.0m / 264.0m)
NOPAT = -1.60b (EBIT -1.60b, no tax applied on loss)
Current Ratio = 0.41 (Total Current Assets 1.04b / Total Current Liabilities 2.57b)
Debt / Equity = 0.90 (Debt 10.20b / last Quarter total Stockholder Equity 11.33b)
Debt / EBITDA = -9.98 (Net Debt 10.11b / EBITDA -1.02b)
Debt / FCF = 10.21 (Debt 10.20b / FCF TTM 999.0m)
Total Stockholder Equity = 11.12b (last 4 quarters mean)
RoA = -6.44% (Net Income -1.76b, Total Assets 27.33b )
RoE = -15.83% (Net Income TTM -1.76b / Total Stockholder Equity 11.12b)
RoCE = -7.51% (Ebit -1.60b / (Equity 11.12b + L.T.Debt 10.14b))
RoIC = -7.40% (NOPAT -1.60b / Invested Capital 21.56b)
WACC = 3.91% (E(8.02b)/V(18.21b) * Re(7.76%)) + (D(10.20b)/V(18.21b) * Rd(1.14%) * (1-Tc(0.22)))
Shares Correlation 3-Years: -86.16 | Cagr: -0.96%
Discount Rate = 7.76% (= CAPM, Blume Beta Adj.) -> floored to rf + ERP 8.05%
[DCF Debug] Terminal Value 76.28% ; FCFE base≈1.08b ; Y1≈952.8m ; Y5≈783.5m
Fair Price DCF = 42.24 (DCF Value 14.22b / Shares Outstanding 336.7m; 5y FCF grow -14.68% → 3.0% )
EPS Correlation: -0.48 | EPS CAGR: 126.7% | SUE: -0.06 | # QB: 0
Revenue Correlation: -70.45 | Revenue CAGR: -2.31% | SUE: N/A | # QB: None

Additional Sources for SIRI Stock

News: Wall Street Journal | Benzinga | Yahoo Finance
Tweets: X | Stocktwits
Fund Manager Positions: Dataroma | Stockcircle