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
Bank of America Corp... 16.40 -0.20 -1.20%
Yahoo! Inc 42.00 1.82 4.53%
Apple Inc 102.99 0.52 0.51%
Facebook Inc 78.37 -0.32 -0.41%
Boston Scientific Co... 12.32 0.29 2.41%
Data as of Oct 22
Index Last Change % Change
Dow 16,461.32 -153.49 -0.92%
Nasdaq 4,382.85 -36.63 -0.83%
S&P 500 1,927.11 -14.17 -0.73%
Treasuries 2.23 0.02 0.95%
Data as of 1:37am ET
More Galleries
Some Converse copycats cost big bucks A few bargain brands got swept up in Chuck Taylor's net, but others cost a pretty penny. More
Urban infrastructure gets a second life Railroad beds become parks, power plants become aquariums and slaughterhouses are now art centers as an industrial past turns people-centric. More
Boomtown moms From working mothers raising their kids in RVs to stay-at-home moms who spend their days organizing events for the Oil Wives club, meet the moms of North Dakota's oil boom. More
Market indexes are shown in real time, except for the DJIA, which is delayed by two minutes. All times are ET. Disclaimer Morningstar: © 2014 Morningstar, Inc. All Rights Reserved. Disclaimer The Dow Jones IndexesSM are proprietary to and distributed by Dow Jones & Company, Inc. and have been licensed for use. All content of the Dow Jones IndexesSM © 2014 is proprietary to Dow Jones & Company, Inc. Chicago Mercantile Association. The market data is the property of Chicago Mercantile Exchange Inc. and its licensors. All rights reserved. FactSet Research Systems Inc. 2014. All rights reserved. Most stock quote data provided by BATS.