MSI Motorola Solutions
Intrinsic value$233.54
Price (at call)$486.00
Margin of safety
-51.9%
vs market (rating basis)
-3.0%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 8.6% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 26.2% |
| Years to target margin | 5 |
| Sales-to-capital | 1.06 |
| Beta | 0.87 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 8.3% |
| Terminal WACC | 8.8% |
Valuation bridge
| PV of explicit FCFF | 16.77B |
| PV of terminal value | 29.89B |
| Equity value | 38.65B |
| ÷ shares → per share | $233.54 |
News
neutral +0.10 · 8 articles
- Is BlackBerry Stock Pricing In A Turnaround That Hasn't Arrived?
- Motorola Solutions (MSI) Faces Near-Term Margin Pressure, but the Long-Term Thesis Holds
- Can Motorola's Advanced Security Solutions Make Future Events Safer?
- 3 Market-Beating Stocks with Solid Fundamentals
- Motorola Completes D-Fend Buyout: Can It Buoy Growth Prospects?
- MSI Expands Drone Portfolio With D-Fend Deal: Will it Drive Growth?
- UMAC Rides on Favorable Industry Tailwinds: Should You Bet on It?
- Are Wall Street Analysts Bullish on Motorola Solutions Stock?
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 13.29B | 8.6% | 26.2% | 2.68B | 999.19M | 1.68B | 1.55B |
| 2 | 14.36B | 8.1% | 26.2% | 2.89B | 1.01B | 1.88B | 1.60B |
| 3 | 15.44B | 7.5% | 26.2% | 3.11B | 1.02B | 2.09B | 1.65B |
| 4 | 16.51B | 6.9% | 26.2% | 3.32B | 1.01B | 2.31B | 1.68B |
| 5 | 17.56B | 6.4% | 26.2% | 3.54B | 991.87M | 2.54B | 1.71B |
| 6 | 18.57B | 5.8% | 26.2% | 3.74B | 960.15M | 2.78B | 1.73B |
| 7 | 19.54B | 5.2% | 26.2% | 3.94B | 915.45M | 3.02B | 1.73B |
| 8 | 20.45B | 4.6% | 26.2% | 4.12B | 857.72M | 3.26B | 1.73B |
| 9 | 21.28B | 4.1% | 26.2% | 4.29B | 787.20M | 3.50B | 1.71B |
| 10 | 22.03B | 3.5% | 26.2% | 4.44B | 704.42M | 3.73B | 1.69B |