Motorola Solutions Inc
NYSE:MSI

Watchlist Manager
Motorola Solutions Inc Logo
Motorola Solutions Inc
NYSE:MSI
Watchlist
Price: 383.32 USD Market Closed
Market Cap: 63.8B USD

Intrinsic Value

The intrinsic value of one MSI stock under the Base Case scenario is 339.53 USD. Compared to the current market price of 383.32 USD, Motorola Solutions Inc is Overvalued by 11%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MSI Intrinsic Value
339.53 USD
Overvaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Motorola Solutions Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about MSI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is MSI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Motorola Solutions Inc.

Explain Valuation
Compare MSI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Motorola Solutions’ heavy reliance on government contracts makes it vulnerable to cyclical public-sector budget cuts and lengthy procurement cycles, which could slow revenue growth if agencies postpone or reduce communication system upgrades.

Increasing competition from niche software providers with advanced analytics and cloud-based capabilities threatens the company’s transition beyond hardware, potentially eroding margins in key solution segments.

Persistent supply chain constraints and higher component costs could squeeze the firm’s historically stable hardware profit margins, particularly as Motorola Solutions intensifies its focus on integrated communications products.

Bull Theses

Motorola Solutions commands a wide economic moat in mission-critical communications, supported by decades-long relationships with public safety agencies and global enterprises, ensuring robust recurring revenue and high customer retention.

Strategic acquisitions in areas like video analytics (Avigilon) and security software have bolstered the company’s portfolio, creating cross-selling opportunities and supporting incremental growth through integrated safety solutions.

Expansion of the command center software suite positions Motorola Solutions to capture higher-margin recurring revenue from subscription services by offering a single, integrated platform for emergency response and public safety operations.

Show More Less
How do you feel about MSI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Motorola Solutions Inc

Current Assets 5.8B
Cash & Short-Term Investments 894m
Receivables 3.7B
Other Current Assets 1.2B
Non-Current Assets 13B
Long-Term Investments 192m
PP&E 1.7B
Intangibles 9.9B
Other Non-Current Assets 1.2B
Current Liabilities 5.7B
Accounts Payable 940m
Accrued Liabilities 1.1B
Short-Term Debt 928m
Other Current Liabilities 2.7B
Non-Current Liabilities 10.8B
Long-Term Debt 8.4B
Other Non-Current Liabilities 2.4B
Efficiency

Free Cash Flow Analysis
Motorola Solutions Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Motorola Solutions Inc

Revenue
11.3B USD
Cost of Revenue
-5.5B USD
Gross Profit
5.8B USD
Operating Expenses
-3B USD
Operating Income
2.8B USD
Other Expenses
-712m USD
Net Income
2.1B USD
Fundamental Scores

MSI Profitability Score
Profitability Due Diligence

Motorola Solutions Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Positive 3Y Average ROIC
Healthy Operating Margin
64/100
Profitability
Score

Motorola Solutions Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

MSI Solvency Score
Solvency Due Diligence

Motorola Solutions Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
High Interest Coverage
44/100
Solvency
Score

Motorola Solutions Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MSI Price Targets Summary
Motorola Solutions Inc

Wall Street analysts forecast MSI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MSI is 497.52 USD with a low forecast of 440.36 USD and a high forecast of 551.25 USD.

Lowest
Price Target
440.36 USD
15% Upside
Average
Price Target
497.52 USD
30% Upside
Highest
Price Target
551.25 USD
44% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for MSI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

MSI Insider Trading
Buy and sell transactions by insiders

MSI News

Other Videos
What is the Intrinsic Value of one MSI stock?

The intrinsic value of one MSI stock under the Base Case scenario is 339.53 USD.

Is MSI stock undervalued or overvalued?

Compared to the current market price of 383.32 USD, Motorola Solutions Inc is Overvalued by 11%.

Back to Top