Previous Close | $416.03 |
Intrinsic Value | $61.67 |
Upside potential | -85% |
Data is not available at this time.
Motorola Solutions, Inc. operates as a global leader in mission-critical communications and analytics, serving public safety and commercial customers. The company’s core revenue model is driven by the sale of land mobile radio (LMR) systems, video security solutions, and command center software, complemented by recurring revenue from services and software subscriptions. Its integrated ecosystem enables seamless communication for first responders, utilities, and enterprises, reinforcing its dominance in a niche but essential sector. Motorola Solutions maintains a competitive edge through continuous R&D investment, strategic acquisitions, and long-term contracts with government agencies. The company’s market position is further solidified by its reputation for reliability, regulatory compliance, and deep customer relationships, which create high switching costs. As demand for advanced public safety technology grows, Motorola is well-positioned to capitalize on trends like AI-driven analytics and broadband adoption, though it faces competition from emerging tech firms and budget constraints in municipal spending.
In FY 2024, Motorola Solutions reported revenue of $10.82 billion, with net income of $1.58 billion, reflecting a robust 14.6% net margin. Diluted EPS stood at $9.23, supported by disciplined cost management and operating cash flow of $2.39 billion. Capital expenditures of $257 million indicate a focus on maintaining infrastructure without overextending resources, underscoring efficient capital deployment.
The company’s earnings power is evident in its ability to convert 22.1% of revenue into operating cash flow, highlighting strong operational execution. With $2.10 billion in cash and equivalents, Motorola retains liquidity for strategic initiatives, though its $6.55 billion debt load warrants monitoring. Shareholder returns are reinforced by a $3.92 annual dividend per share, reflecting confidence in sustained cash generation.
Motorola’s balance sheet shows $2.10 billion in cash against $6.55 billion in total debt, suggesting moderate leverage. The firm’s ability to generate $2.39 billion in operating cash flow provides ample coverage for interest and dividend obligations. With 166.8 million shares outstanding, the capital structure remains stable, though debt reduction could further strengthen financial flexibility.
Growth is driven by demand for LMR upgrades and software-as-a-service (SaaS) offerings, though reliance on government contracts introduces cyclicality. The dividend, yielding approximately 1.5% at current prices, signals a commitment to returning capital, supported by a payout ratio of around 42%. Future growth may hinge on international expansion and hybrid LMR-broadband solutions.
Trading at a forward P/E of ~25x (based on FY 2024 EPS), the market prices in Motorola’s premium positioning and recurring revenue streams. Investors likely anticipate mid-single-digit revenue growth and margin stability, though geopolitical risks and public sector budget pressures could temper expectations.
Motorola’s entrenched relationships, IP portfolio, and focus on mission-critical needs provide durable advantages. Near-term headwinds include supply chain volatility, but long-term demand for public safety tech and analytics remains resilient. Strategic acquisitions and R&D in AI and cloud-based solutions could further differentiate its offerings.
FY 2024 company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |