Sirius XM Has More Upside

Sirius is an undervalued asset and Liberty Media has to raise its bid.

Feb 4, 2014 at 8:45AM

Satellite radio giant Sirius XM (NASDAQ:SIRI) has been doing very well in terms of growing subscribers and revenue. The company is in the process of being bought out by its controlling shareholder. However, the deal from Liberty Media (NASDAQ:LMCA) severely underprices the value that Sirius stockholders are getting. Sirius' independent board should turn down the deal on behalf of all minority shareholders and negotiate with Liberty for a higher bid. 

Rapidly growing company 
With a subscriber base of 25.6 million and growing, Sirius is the leading satellite radio broadcaster and has predictable cash flows owing to its subscription business model. In addition, Sirius owns a 38% stake in Sirius XM Canada, and that business has more than 2.4 million subscribers. The company generates valuable royalty fees from its investment holding in Sirius XM Canada as well. The company is also increasing its footprint with more on-demand features through the Internet and mobile apps.

Sirius XM radios are installed in roughly 70% of all new cars being sold in the U.S. The total number of cars with a satellite radio in the U.S. has surpassed 57 million cars, out of roughly 240 million cars in the nation. The company's management is hoping to double the number of cars preinstalled with a satellite radio in the next five years, a move that will increase its addressable market in the U.S. substantially.

Just recently, Sirius XM extended its deal with Nissan North America until the end of 2018. Under the deal, customers buying a new Nissan will get a three-month subscription from Sirius XM's All Access package, which provides more than 150 channels of music, sports, news, talk shows, and more. Making such distribution deals with automakers and giving out more trial offers will enable the company to convert these consumers into paying customers. The company currently has 20.7 million paying subscribers.

Additionally, Sirius is tactically targeting the used-car market as those preowned cars hit the secondary market. The company is now working with more than 8,000 car dealers, a big increase from 3,000 at the start of 2012. The company is also trying to figure out more effective ways to target women and Hispanics, segments of the markets that have been historically underrepresented in its customer base. 

The company's growth of net new subscriber additions was phenomenal last year. Sirius XM added 1.66 million net subscribers in 2013 and gave guidance to add another 1.25 million new subscribers for 2014. Sirius' management estimates that the company will be generating almost $1.1 billion in free cash flow on record revenues of $4 billion for the full year of 2014. The company really is firing in all cylinders, and deserves much higher valuation multiples compared to current levels. 

Deal with Liberty will provide more upside
Liberty Media owns 52% of Sirius and has put forth a bid to buy out the minority shareholders for an all-stock transaction. Under the offer, Sirius XM minority holders will receive non-voting Class C shares of Liberty at an exchange ratio of 0.0760, which points to a value of roughly $3.68 per share of Sirius. This deal severely undervalues the intrinsic value of Sirius' future growth, and is an attempt by Liberty to strike a very lucrative and profitable deal for itself.

However, Sirius XM was the recipient of a large number of lawsuits; as a result, the company's independent board retained Evercore Partners to help structure a deal that might be more representative of Sirius' intrinsic value for minority shareholders. So, Liberty will have to sweeten the pot to take the company private. 

Liberty Media owns 27% of the fourth-largest cable provider in the U.S., Charter Communications. Since Liberty yields a lot of influence over Charter, Liberty will be utilizing Charter as a vehicle for making another bid for Time Warner Cable. The board of directors at Time Warner rejected a bid from Charter for the third time. Charter's bid stood at $132.50 and was rejected unanimously, and it is now expected to make a higher bid.

Liberty wants to have a larger market cap, which would allow it to leverage Sirius XM's balance sheet. A stronger balance sheet would enable Liberty to place a larger bid for Time Warner Cable through Charter. However, Liberty has to make a more compelling offer to Sirius XM's minority shareholders, which needs to be higher than $4 a share. 

The bottom line
The best-case scenario for both Sirius XM's minority shareholders and for Liberty is if the company stays publicly listed. That way, Sirius' growing revenues and subscriber base will fetch higher valuation multiples in the public markets. Since more than 75% of Liberty Media's market cap is tied to the market value of Sirius, the controlling shareholder stands to gain big.

With higher automotive distribution and more households subscribing to Sirius XM, the company has very strong growth prospects. The company's churn rate at 1.80% is at record lows, and its average revenue per user is at record highs as well. Sirius is generating a lot of free cash flow, and the intrinsic value of the company is in the region of $5 per share, if not higher. As a result, the deal from Liberty has to be a lot more lucrative and will provide more upside.

Ishfaque Faruk owns shares of Sirius XM Radio. The Motley Fool owns shares of Liberty Media. and Sirius XM Radio. Try any of our Foolish newsletter services free for 30 days. We Fools may not all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. The Motley Fool has a disclosure policy.

1 Key Step to Get Rich

Our mission at The Motley Fool is to help the world invest better. Whether that’s helping people overcome their fear of stocks all the way to offering clear and successful guidance on complicated-sounding options trades, we can help.

Feb 1, 2016 at 4:54PM

To be perfectly clear, this is not a get-rich action that my Foolish colleagues and I came up with. But we wouldn't argue with the approach.

A 2015 Business Insider article titled, "11 websites to bookmark if you want to get rich" rated The Motley Fool as the #1 place online to get smarter about investing.

"The Motley Fool aims to build a strong investment community, which it does by providing a variety of resources: the website, books, a newspaper column, a radio [show], and [newsletters]," wrote (the clearly insightful and talented) money reporter Kathleen Elkins. "This site has something for every type of investor, from basic lessons for beginners to investing commentary on mutual funds, stock sectors, and value for the more advanced."

Our mission at The Motley Fool is to help the world invest better, so it's nice to receive that kind of recognition. It lets us know we're doing our job.

Whether that's helping the entirely uninitiated overcome their fear of stocks all the way to offering clear and successful guidance on complicated-sounding options trades, we want to provide our readers with a boost to the next step on their journey to financial independence.

Articles and beyond

As Business Insider wrote, there are a number of resources available from the Fool for investors of all levels and styles.

In addition to the dozens of free articles we publish every day on our website, I want to highlight two must-see spots in your tour of

For the beginning investor

Investing can seem like a Big Deal to those who have yet to buy their first stock. Many investment professionals try to infuse the conversation with jargon in order to deter individual investors from tackling it on their own (and to justify their often sky-high fees).

But the individual investor can beat the market. The real secret to investing is that it doesn't take tons of money, endless hours, or super-secret formulas that only experts possess.

That's why we created a best-selling guide that walks investors-to-be through everything they need to know to get started. And because we're so dedicated to our mission, we've made that available for free.

If you're just starting out (or want to help out someone who is), go to, drop in your email address, and you'll be able to instantly access the quick-read guide ... for free.

For the listener

Whether it's on the stationary exercise bike or during my daily commute, I spend a lot of time going nowhere. But I've found a way to make that time benefit me.

The Motley Fool offers five podcasts that I refer to as "binge-worthy financial information."

Motley Fool Money features a team of our analysts discussing the week's top business and investing stories, interviews, and an inside look at the stocks on our radar. It's also featured on several dozen radio stations across the country.

The hosts of Motley Fool Answers challenge the conventional wisdom on life's biggest financial issues to reveal what you really need to know to make smart money moves.

David Gardner, co-founder of The Motley Fool, is among the most respected and trusted sources on investing. And he's the host of Rule Breaker Investing, in which he shares his insights into today's most innovative and disruptive companies ... and how to profit from them.

Market Foolery is our daily look at stocks in the news, as well as the top business and investing stories.

And Industry Focus offers a deeper dive into a specific industry and the stories making headlines. Healthcare, technology, energy, consumer goods, and other industries take turns in the spotlight.

They're all informative, entertaining, and eminently listenable ... and I don't say that simply because the hosts all sit within a Nerf-gun shot of my desk. Rule Breaker Investing and Answers contain timeless advice, so you might want to go back to the beginning with those. The other three take their cues from the market, so you'll want to listen to the most recent first. All are available at

But wait, there's more

The book and the podcasts – both free ... both awesome – also come with an ongoing benefit. If you download the book, or if you enter your email address in the magical box at the podcasts page, you'll get ongoing market coverage sent straight to your inbox.

Investor Insights is valuable and enjoyable coverage of everything from macroeconomic events to investing strategies to our analyst's travels around the world to find the next big thing. Also free.

Get the book. Listen to a podcast. Sign up for Investor Insights. I'm not saying that any of those things will make you rich ... but Business Insider seems to think so.

Compare Brokers