Sirius XM Holdings (MEX:SIRI1) Cyclically Adjusted FCF per Share: MXN71.43 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:SIRI1 Sirius XM Holdings Inc MEX:SIRI1
45 GF Score
Price MXN483.00
GF Value MXN448.48
Valuation Fairly Valued
! 11 Warning Signs
View Full Analysis

What is Sirius XM Holdings Cyclically Adjusted FCF per Share?

Sirius XM Holdings MEX:SIRI1 45 Cyclically Adjusted FCF per Share is MXN71.43 as of Jun. 2026. GuruFocus rates MEX:SIRI1 with a GF Score™ of 45/100 and a GF Value™ of MXN448.48 (Fairly Valued). The stock has 11 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Sirius XM Holdings's adjusted free cash flow per share for the three months ended in Jun. 2026 was MXN30.204. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN71.43 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Sirius XM Holdings's average Cyclically Adjusted FCF Growth Rate was 6.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 5.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 9.30% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 45.70% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Sirius XM Holdings was 469.80% per year. The lowest was -16.00% per year. And the median was 20.90% per year.

As of today (2026-08-29), Sirius XM Holdings's current stock price is MXN483.00. Sirius XM Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was MXN71.43. Sirius XM Holdings's Cyclically Adjusted Price-to-FCF of today is 6.76.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Sirius XM Holdings was 100.12. The lowest was 4.99. And the median was 21.83.


Sirius XM Holdings  (MEX:SIRI1) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Sirius XM Holdings's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=483.00/71.43
=6.76

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Sirius XM Holdings was 100.12. The lowest was 4.99. And the median was 21.83.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Sirius XM Holdings Cyclically Adjusted FCF per Share Related Terms


Sirius XM Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Sirius XM Holdings's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Sirius XM Holdings Cyclically Adjusted FCF per Share Chart

Sirius XM Holdings Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 56.37 104.00 74.48

Sirius XM Holdings Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 70.51 73.22 74.48 72.66 71.43

MEX:SIRI1 vs MSGS, PSKY, LLYVA: Cyclically Adjusted FCF per Share Comparison

For the Entertainment subindustry, Sirius XM Holdings's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Sirius XM Holdings Cyclically Adjusted Price-to-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Sirius XM Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Sirius XM Holdings's Cyclically Adjusted Price-to-FCF falls into.


MEX:SIRI1
45GF Score
Sirius XM Holdings Inc MEX:SIRI1
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sirius XM Holdings Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Sirius XM Holdings's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=30.204/333.9520*333.9520
=30.204

Current CPI (Jun. 2026) = 333.9520.

Sirius XM Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 14.020 241.428 19.393
201612 18.284 241.432 25.291
201703 10.073 243.801 13.798
201706 15.919 244.955 21.703
201709 16.743 246.819 22.654
201712 19.296 246.524 26.139
201803 13.232 249.554 17.707
201806 20.810 251.989 27.579
201809 11.778 252.439 15.581
201812 18.252 251.233 24.262
201903 12.689 254.202 16.670
201906 19.517 256.143 25.446
201909 20.114 256.759 26.161
201912 16.945 256.974 22.021
202003 18.384 258.115 23.785
202006 26.101 257.797 33.811
202009 18.113 260.280 23.240
202012 20.624 260.474 26.442
202103 10.361 264.877 13.063
202106 26.299 271.696 32.325
202109 18.121 274.310 22.061
202112 24.393 278.802 29.218
202203 12.766 287.504 14.828
202206 21.801 296.311 24.570
202209 16.678 296.808 18.765
202212 26.756 296.797 30.105
202303 6.635 301.836 7.341
202306 14.298 305.109 15.650
202309 15.096 307.789 16.379
202312 18.404 306.746 20.036
202403 4.004 312.332 4.281
202406 15.315 314.175 16.279
202409 5.402 315.301 5.722
202412 31.436 315.605 33.263
202503 3.037 319.799 3.171
202506 21.150 322.561 21.897
202509 13.140 324.800 13.510
202512 27.034 324.054 27.860
202603 8.856 330.213 8.956
202606 30.204 333.952 30.204

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN71.43 mean?
Sirius XM Holdings (MEX:SIRI1) has a Cyclically Adjusted FCF per Share of MXN71.43 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Sirius XM Holdings and its competitors.
Is Sirius XM Holdings' Cyclically Adjusted FCF per Share too high?
Sirius XM Holdings' current Cyclically Adjusted FCF per Share is MXN71.43. Overall, Sirius XM Holdings has a GF Score™ of 45/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Sirius XM Holdings' Cyclically Adjusted FCF per Share compare to MSGS and PSKY?
Sirius XM Holdings' Cyclically Adjusted FCF per Share of MXN71.43 can be compared against companies in the Media - Diversified industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Media - Diversified company?
A good Cyclically Adjusted FCF per Share depends on the Media - Diversified industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Sirius XM Holdings and its competitors. Sirius XM Holdings's current Cyclically Adjusted FCF per Share is MXN71.43. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sirius XM Holdings stock overvalued right now?
Based on GuruFocus' analysis, Sirius XM Holdings (MEX:SIRI1) is currently considered Fairly Valued. The stock's GF Value™ is MXN448.48, compared to a current price of MXN483.00 — trading 7.7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN71.43. Sirius XM Holdings' overall GF Score™ is 45/100 with 11 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Sirius XM Holdings (MEX:SIRI1), the current Cyclically Adjusted FCF per Share is MXN71.43 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Sirius XM Holdings (MEX:SIRI1) Overvalued in 2026?

Based on GuruFocus' analysis, Sirius XM Holdings stock appears to be overvalued. The current stock price of MXN483.00 is trading 7.7% above its estimated GF Value™ of MXN448.48. GuruFocus considers Sirius XM Holdings to be Fairly Valued.

Key valuation signals for MEX:SIRI1:

  • Cyclically Adjusted FCF per Share: MXN71.43
  • GF Value™: MXN448.48 vs. price of MXN483.00 (7.7% above fair value)
  • GF Score™: 45/100 with 11 warning signs

No single metric tells the full story. See the MEX:SIRI1 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sirius XM Holdings Business Description

Other Exchanges SIRI:USA3HY:Germany
Address 1221 Avenue of the Americas, 35th Floor, New York, NY, USA, 10020
Sirius XM operates almost exclusively in the US through its SiriusXM and Pandora audio services. SiriusXM is primarily a satellite radio service that offers nationwide coverage and mostly ad-free listening, with proprietary channels and exclusive content. It makes agreements with automakers to install its radios in vehicles and give trial services to vehicle buyers, which have traditionally fed its subscriber base. The company provides the service via a fleet of geostationary satellites it owns and operates and now offers a streaming SiriusXM option. Pandora, which accounts for a much smaller portion of revenue and profit, offers a subscription and ad-supported streaming music service that competes with industry giants such as Spotify, Apple Music, and YouTube Music.
45GF Score

Get the complete analysis for MEX:SIRI1

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN483.00
Price
MXN448.48
GF Value