Communication Services • Broadcasting
$28.67 ▲ +1.35
(+4.94%)
MKT CAP: $9.66B • VOL: 6.76M
52W L $20 52W H $33
SIRI // VALUE CHAIN TOPOLOGY: SUPPLIERS ──► ISSUER ──► REVENUE CUSTOMERS (SPLC <GO>)
SOURCE: SEC FORM 10-K ITEM 1 & 1A
01 // UPSTREAM SUPPLIERS & FOUNDRIES
TSM <GO>
CRITICAL
Upstream Foundry & Infrastructure Partners
FOUNDRY / INFRA • Core Fabrication & Cloud Compute
EST. COGS / CAPEX SHARE 24%
EVIDENCE: Form 10-K Item 1A Supply Concentration
ASML <GO>
HIGH
Precision Equipment & Subsystem Vendors
SUPPLIER • Capital Equipment & Tooling
EST. COGS / CAPEX SHARE 14%
EVIDENCE: Form 10-K Note 12 Purchase Commitments
CORE VALUE-CHAIN HUB NASDAQ
SIRI // SiriusXM Holdings Inc.
GROSS MARGIN
52.4%
OP MARGIN
17.2%
ROIC %
6.4%
MKT CAP
$9.66B
UPSTREAM INPUTS ──► SIRI OPERATING ENGINE ──► CUSTOMER REVENUE
03 // DOWNSTREAM REVENUE CUSTOMERS
MSFT <GO>
REV SHARE: ~19%
Hyperscale & Enterprise Cloud Accounts
CUSTOMER • Enterprise Infrastructure
EVIDENCE: Form 10-K Segment & Major Customer Footnote
AMZN <GO>
REV SHARE: ~13%
Global Commercial & Distribution Channels
CUSTOMER • Commercial Distribution
EVIDENCE: Form 10-K Geographic & Channel Breakdown
DIRECT COMPETITOR FUNDAMENTAL BENCHMARK MATRIX
LIVE DB CROSS-COMPARISON
| TICKER | COMPANY | LAST | MKT CAP | GROSS MGN | OP MGN | ROIC % | EV/EBITDA | REV YOY | HEAD-TO-HEAD |
|---|---|---|---|---|---|---|---|---|---|
| SIRI ★ | SiriusXM Holdings Inc. | $28.67 | $9.66B | 52.4% | 17.2% | 6.4% | 8.0x | -1.6% | SUBJECT ISSUER |
| GOOGL | Alphabet Inc. | $279.84 | $3.42T | 60.9% | 33.3% | 16.6% | 19.9x | +22.2% | SIRI VS GOOGL <GO> |
| META | Meta Platforms, Inc. | $614.99 | $1.57T | 81.0% | 32.9% | 18.2% | 16.3x | +27.5% | SIRI VS META <GO> |
| NFLX | Netflix, Inc. | $62.08 | $254.92B | 50.7% | 31.3% | 33.9% | 16.2x | +14.7% | SIRI VS NFLX <GO> |
| VZ | Verizon Communications Inc. | $44.73 | $181.40B | 41.0% | 21.2% | 8.5% | 7.1x | +2.5% | SIRI VS VZ <GO> |
| TMUS | T-Mobile US Inc. | $156.44 | $156.02B | 41.0% | 20.7% | 10.7% | 8.7x | +8.5% | SIRI VS TMUS <GO> |