SIRI AI stock forecast
SIRI AI Stock Forecast Scenarios
The SIRI AI stock forecast uses a three-year scenario model starting from $30.69, TTM diluted EPS of $2.37, and 336.62 million shares, expressed in the model as 3.366 hundred million shares. The financial_rigor.py output was approximately $46.6 in the bullish case, $30.2 in the base case, and $14.8 in the bearish case. The wider ranges below show uncertainty around earnings, leverage, and the multiple. They are scenarios, not guaranteed targets.
Bullish case
$43 to $50
More likely if self-pay churn remains near 1.5%, ARPU rises without accelerating cancellations, podcast and YouTube advertising scale from the fall 2026 launch, free cash flow reaches or exceeds the $1.35 billion 2026 guide, and leverage moves toward the low end of management guidance.
Base case
$28 to $33
More likely if revenue stays near the $8.5 billion 2026 guide, subscriber losses moderate but do not reverse, free cash flow remains around $1.25 to $1.35 billion, and the market values SIRI near an 11x normalized earnings multiple.
Bearish case
$14 to $18
More likely if subscriber losses accelerate, Pandora engagement and advertising weaken, content or royalty costs rise, debt refinancing becomes more expensive, and normalized EPS falls toward the $1.85 model output with an 8x multiple.