Three independent discounted-cash-flow-style models value Sirius XM Holdings, Inc every trading day. 1 of 3 currently price SIRI above its market price.
| Free Cash Flow model | $62.65 |
| Excess Profit model | $18.19 |
| Residual Earnings model | $-5.91 |
| Dividend Discount model | $70.56 |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +4.9% |
| Net debt / EBITDA | 8.1× |
| Gross margin | +52.4% |
| Revenue CAGR | -1.7% |
| Cash conversion | 2.4× |
| Dividend yield | +4.1% |
| Buyback yield | 0.0% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open SIRI in StockKitty