← Scroll for more →
Sirius XM Holdings Inc. (SIRI)
Radio Broadcasting Stations
Latest Price
$29.01
TTM P/E
11.94
Normalized P/E
--
TTM Div Yield
2.79%
Fwd Div Yield
2.79%
Book Value
36.04
P/B Ratio
0.80
Valuation metrics
adjust assumptions →EPS: $2.23
Book value / share: $34.52
Formula: √(22.5 × EPS × BVPS)
Graham Number
$41.62
+52% upside
Norm. op. income: $1.6B (median of 7yr)
Tax rate: 24%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$11.98
56% downside
Base FCF: $1.2B (median of recent 5yr)
Growth: -4%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$8.38
69% downside
EPS: $2.23
Target P/E: 11×
Formula: EPS × P/E
P/E Fair Value
$24.53
10% downside
Institutional Ownership
85.3% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Berkshire Hathaway Inc | 124.81M | $3.69B | 37.03% | -- | 2026-06-30 |
| BlackRock, Inc. | 17.60M | $519.0M | 5.22% | +7.98M | 2026-06-30 |
| Dimensional Fund Advisors LP | 10.51M | $310.0M | 3.12% | +4.21M | 2026-06-30 |
| Vanguard Portfolio Management LLC | 9.08M | $268.0M | 2.70% | +377.9K | 2026-06-30 |
| Vanguard Capital Management LLC | 8.39M | $247.0M | 2.49% | +83.2K | 2026-06-30 |
| Kontiki Capital Management (HK) Ltd. | 6.08M | $179.0M | 1.80% | -- | 2026-06-30 |
| State Street Corp | 5.99M | $177.0M | 1.78% | +2.44M | 2026-06-30 |
| Citadel Advisors LLC | 5.31M | $156.0M | 1.58% | +390.5K | 2026-06-30 |
| Boston Partners | 5.08M | $150.0M | 1.51% | -- | 2026-06-30 |
| Goldman Sachs Group Inc | 4.81M | $142.0M | 1.43% | +774.0K | 2026-06-30 |