investorscraft@gmail.com

Intrinsic Value of Motorola Solutions, Inc. (MSI)

Previous Close$416.03
Intrinsic Value
Upside potential
Previous Close
$416.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

FY 2024 company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount