SIRI (Sirius XM Holdings) Cyclically Adjusted FCF per Share: $4.22 (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.

SIRI Sirius XM Holdings Inc SIRI
72 GF Score
Price $29.01
GF Value $26.50
Valuation Fairly Valued
! 11 Warning Signs
View Full Analysis

What is Sirius XM Holdings Cyclically Adjusted FCF per Share?

Sirius XM Holdings SIRI +1.95% 72 Cyclically Adjusted FCF per Share is $4.22 as of Jun. 2026. GuruFocus rates SIRI with a GF Score™ of 72/100 and a GF Value™ of $26.50 (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 $1.731. 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 $4.22 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 (2026-08-25), Sirius XM Holdings's current stock price is $29.005. Sirius XM Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was $4.22. Sirius XM Holdings's Cyclically Adjusted Price-to-FCF of today is 6.87.

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  (NAS:SIRI) 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
=29.005/4.22
=6.87

* 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 3.06 3.52 3.76 3.90 4.08

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 3.95 4.01 4.08 4.11 4.22

SIRI 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.


SIRI
72GF Score
Sirius XM Holdings Inc SIRI
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)
=1.731/333.9520*333.9520
=1.731

Current CPI (Jun. 2026) = 333.9520.

Sirius XM Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.725 241.428 1.003
201612 0.887 241.432 1.227
201703 0.535 243.801 0.733
201706 0.881 244.955 1.201
201709 0.923 246.819 1.249
201712 0.983 246.524 1.332
201803 0.728 249.554 0.974
201806 1.059 251.989 1.403
201809 0.630 252.439 0.833
201812 0.930 251.233 1.236
201903 0.654 254.202 0.859
201906 1.016 256.143 1.325
201909 1.019 256.759 1.325
201912 0.898 256.974 1.167
202003 0.784 258.115 1.014
202006 1.131 257.797 1.465
202009 0.820 260.280 1.052
202012 1.037 260.474 1.330
202103 0.507 264.877 0.639
202106 1.321 271.696 1.624
202109 0.881 274.310 1.073
202112 1.189 278.802 1.424
202203 0.641 287.504 0.745
202206 1.084 296.311 1.222
202209 0.829 296.808 0.933
202212 1.372 296.797 1.544
202303 0.368 301.836 0.407
202306 0.834 305.109 0.913
202309 0.867 307.789 0.941
202312 1.084 306.746 1.180
202403 0.241 312.332 0.258
202406 0.836 314.175 0.889
202409 0.274 315.301 0.290
202412 1.507 315.605 1.595
202503 0.148 319.799 0.155
202506 1.123 322.561 1.163
202509 0.716 324.800 0.736
202512 1.501 324.054 1.547
202603 0.491 330.213 0.497
202606 1.731 333.952 1.731

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 $4.22 mean?
Sirius XM Holdings (SIRI) has a Cyclically Adjusted FCF per Share of $4.22 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 $4.22. Overall, Sirius XM Holdings has a GF Score™ of 72/100 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 $4.22 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 $4.22. 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 (SIRI) is currently considered Fairly Valued. The stock's GF Value™ is $26.50, compared to a current price of $29.01 — trading 9.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is $4.22. Sirius XM Holdings' overall GF Score™ is 72/100 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 (SIRI), the current Cyclically Adjusted FCF per Share is $4.22 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 (SIRI) Overvalued in 2026?

Based on GuruFocus' analysis, Sirius XM Holdings stock appears to be overvalued. The current stock price of $29.01 is trading 9.5% above its estimated GF Value™ of $26.50. GuruFocus considers Sirius XM Holdings to be Fairly Valued.

Key valuation signals for SIRI:

  • Cyclically Adjusted FCF per Share: $4.22
  • GF Value™: $26.50 vs. price of $29.01 (9.5% above fair value)
  • GF Score™: 72/100 with 11 warning signs

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


Sirius XM Holdings Business Description

Other Exchanges SIRI1:Mexico3HY: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.
72GF Score

Get the complete analysis for SIRI

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

$29.01
Price
$26.50
GF Value