Breaking Views

Sirius, your days look numbered

The company looks valuable down the road, but a dollar tomorrow isn't worth much today.

By Robert Cyran, breakingviews.com
February 11, 2009: 9:50 AM ET

(breakingviews.com) -- One day Sirius XM Radio will be a great business. But it will take lots of time and plenty of capital to see the U.S. satellite radio broadcaster to the Promised Land.

Today it's on the brink of default. The company's not generating cash and needs to repay $175 million of debt in a week's time, plus another $750 million later in the year.

No wonder then that Echostar - the satellite television broadcaster run by Charles Ergen - has accumulated a chunk of that debt in the hopes of nabbing control of the company. The only alternative to folding the company to Echostar (SATS) would be finding a buyer willing to recapitalize the business and pay off its imminent debts.

In theory, there is some logic behind this notion. Just look at the numbers. Sirius XM (SIRI) currently has nearly 20 million subscribers and, despite the slump in car sales that drive new satellite radio subscriptions, is still growing rapidly. The company should still be able to double its subscriber base in ten years' time.

On that basis, it's possible to determine a net present value for Sirius. Investors currently rate satellite TV subscribers at about $1,000 each. Satellite radio subscriptions cost less than half those of television, so let's assume each may be worth $450. At 40 million customers, that's a total value of some $18 billion by 2019.

Of course, a dollar that might show up tomorrow isn't worth that much to shareholders today. So let's discount back the value of those future subscribers by 15% annually. By that calculation, Sirius should be worth about $4.5 billion now. That's $1.1 billion more than Sirius XM's current enterprise value.

That should give Sirius boss Mel Karmazin some hope, no? Think again. While the value may be there sometime in the future, it's hard to see anyone in this credit-crunched environment stepping forth.

Sure, an investor could take control of the company by recapitalizing it. But they'd need to inject at least $1 billion of equity today to see off Sirius' imminent funding gap and bridge it to profitability.

It's not impossible. And the synergies that Ergen sees for Echostar might be attainable by his rivals like John Malone's DirecTV (DTV, Fortune 500) or Comcast. But with markets still volatile, their shareholders are unlikely to support such acquisitive derring-do.

Sirius' days look seriously numbered. To top of page


Company Price Change % Change
Ford Motor Co 8.29 0.05 0.61%
Advanced Micro Devic... 54.59 0.70 1.30%
Cisco Systems Inc 47.49 -2.44 -4.89%
General Electric Co 13.00 -0.16 -1.22%
Kraft Heinz Co 27.84 -2.20 -7.32%
Data as of 2:44pm ET
Index Last Change % Change
Dow 32,627.97 -234.33 -0.71%
Nasdaq 13,215.24 99.07 0.76%
S&P 500 3,913.10 -2.36 -0.06%
Treasuries 1.73 0.00 0.12%
Data as of 6:29am ET
More Galleries
10 of the most luxurious airline amenity kits When it comes to in-flight pampering, the amenity kits offered by these 10 airlines are the ultimate in luxury More
7 startups that want to improve your mental health From a text therapy platform to apps that push you reminders to breathe, these self-care startups offer help on a daily basis or in times of need. More
5 radical technologies that will change how you get to work From Uber's flying cars to the Hyperloop, these are some of the neatest transportation concepts in the works today. More
Sponsors

Most stock quote data provided by BATS. Market indices are shown in real time, except for the DJIA, which is delayed by two minutes. All times are ET. Disclaimer. Morningstar: © 2018 Morningstar, Inc. All Rights Reserved. Factset: FactSet Research Systems Inc. 2018. All rights reserved. Chicago Mercantile Association: Certain market data is the property of Chicago Mercantile Exchange Inc. and its licensors. All rights reserved. Dow Jones: The Dow Jones branded indices are proprietary to and are calculated, distributed and marketed by DJI Opco, a subsidiary of S&P Dow Jones Indices LLC and have been licensed for use to S&P Opco, LLC and CNN. Standard & Poor's and S&P are registered trademarks of Standard & Poor's Financial Services LLC and Dow Jones is a registered trademark of Dow Jones Trademark Holdings LLC. All content of the Dow Jones branded indices © S&P Dow Jones Indices LLC 2018 and/or its affiliates.