image
Motorola Solutions, Inc. MSI
Technology - Communication Equipment - NYSE - US
Watchlist
$ 421.82
-0.138 %
$ 70.4 B
Market Cap
35.1
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one MSI stock under the worst case scenario is HIDDEN Compared to the current market price of 422 USD, Motorola Solutions, Inc. is HIDDEN

MSI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one MSI stock under the base case scenario is HIDDEN Compared to the current market price of 422 USD, Motorola Solutions, Inc. is HIDDEN

MSI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one MSI stock under the best case scenario is HIDDEN Compared to the current market price of 422 USD, Motorola Solutions, Inc. is HIDDEN

MSI Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart MSI

image
1M 4%
6M -10%
1Y 7.0%
3Y 97%
5Y 217%
All
$480.0$480.0$470.0$470.0$460.0$460.0$450.0$450.0$440.0$440.0$430.0$430.0$420.0$420.0$410.0$410.0$400.0$400.0$390.0$390.0Feb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
10.8 B REVENUE
8.41%
Growth Rates
1Year 8.41%
3Years 9.80%
5Years 6.52%
7Years 7.83%
10Years 6.28%
2.69 B OPERATING INCOME
17.18%
Growth Rates
1Year 17.18%
3Years 17.26%
5Years 17.19%
7Years 11.16%
10Years 16.67%
1.58 B NET INCOME
-7.43%
Growth Rates
1Year -7.43%
3Years 8.17%
5Years 12.68%
7Years 43.41%
10Years 15.63%
2.39 B OPERATING CASH FLOW
16.98%
Growth Rates
1Year 16.98%
3Years 9.18%
5Years 5.57%
7Years 8.55%
10Years 19.73%
-507 M INVESTING CASH FLOW
-22.46%
Growth Rates
1Year -22.46%
3Years 11.92%
5Years 11.50%
7Years -1.78%
10Years -1.52%
-1.45 B FINANCING CASH FLOW
-11.81%
Growth Rates
1Year -11.81%
3Years -50.00%
5Years -4.83%
7Years -10.45%
10Years 1.66%
2.53 B REVENUE
-16.04%
Growth Rates
1Year 8.41%
3Years 9.80%
5Years 6.52%
7Years 7.83%
10Years 6.28%
582 M OPERATING INCOME
-28.50%
Growth Rates
1Year 17.18%
3Years 17.26%
5Years 17.19%
7Years 11.16%
10Years 16.67%
432 M NET INCOME
-29.18%
Growth Rates
1Year -7.43%
3Years 8.17%
5Years 12.68%
7Years 43.41%
10Years 15.63%
510 M OPERATING CASH FLOW
-52.34%
Growth Rates
1Year 16.98%
3Years 9.18%
5Years 5.57%
7Years 8.55%
10Years 19.73%
-477 M INVESTING CASH FLOW
-345.79%
Growth Rates
1Year -22.46%
3Years 11.92%
5Years 11.50%
7Years -1.78%
10Years -1.52%
-597 M FINANCING CASH FLOW
-178.97%
Growth Rates
1Year -11.81%
3Years -50.00%
5Years -4.83%
7Years -10.45%
10Years 1.66%
Balance Sheet Motorola Solutions, Inc.
image
Current Assets 6.48 B
Cash & Short-Term Investments 2.1 B
Receivables 3.28 B
Other Current Assets 1.1 B
Non-Current Assets 8.12 B
Long-Term Investments 135 M
PP&E 1.55 B
Other Non-Current Assets 6.43 B
14.40 %22.47 %7.52 %10.63 %44.06 %Total Assets$14.6b
Current Liabilities 5.06 B
Accounts Payable 1.18 B
Short-Term Debt 0
Other Current Liabilities 3.88 B
Non-Current Liabilities 7.82 B
Long-Term Debt 5.68 B
Other Non-Current Liabilities 2.15 B
9.15 %30.11 %44.07 %16.67 %Total Liabilities$12.9b
EFFICIENCY
Earnings Waterfall Motorola Solutions, Inc.
image
Revenue 10.8 B
Cost Of Revenue 5.3 B
Gross Profit 5.51 B
Operating Expenses 2.82 B
Operating Income 2.69 B
Other Expenses 1.11 B
Net Income 1.58 B
12b12b10b10b8b8b6b6b4b4b2b2b0011b(5b)6b(3b)3b(1b)2bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
50.96% GROSS MARGIN
50.96%
Averages
1Year 50.96%
3Years 49.06%
5Years 49.06%
7Years 48.93%
10Years 48.52%
24.85% OPERATING MARGIN
24.85%
Averages
1Year 24.85%
3Years 22.02%
5Years 21.02%
7Years 19.66%
10Years 19.29%
14.58% NET MARGIN
14.58%
Averages
1Year 14.58%
3Years 15.55%
5Years 14.94%
7Years 14.12%
10Years 11.64%
92.60% ROE
92.60%
Averages
1Year 92.60%
3Years 501.22%
5Years -355.78%
7Years -282.52%
10Years -260.23%
10.81% ROA
10.81%
Averages
1Year 10.81%
3Years 11.42%
5Years 10.64%
7Years 10.23%
10Years 8.37%
22.60% ROIC
22.60%
Averages
1Year 22.60%
3Years 20.26%
5Years 18.39%
7Years 17.77%
10Years 14.44%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Motorola Solutions, Inc.
image
3b3b2b2b2b2b1b1b500m500m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 1.58 B
Depreciation & Amortization 336 M
Capital Expenditures -257 M
Stock-Based Compensation 243 M
Change in Working Capital 0
Others 445 M
Free Cash Flow 2.13 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Motorola Solutions, Inc.
image
Wall Street analysts predict an average 1-year price target for MSI of $391 , with forecasts ranging from a low of $270 to a high of $440 .
MSI Lowest Price Target Wall Street Target
270 USD -35.99%
MSI Average Price Target Wall Street Target
391 USD -7.35%
MSI Highest Price Target Wall Street Target
440 USD 4.31%
Price
Max Price Target
Min Price Target
Average Price Target
550550500500450450400400350350300300250250Sep '24Sep '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
0.25% DIVIDEND YIELD
1.09 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
4.504.504.004.003.503.503.003.002.502.502.002.001.501.501.001.000.500.500.000.000.340.410.470.520.570.640.710.790.880.981.090.340.410.470.520.570.640.710.790.880.981.090.340.410.470.520.570.640.710.790.880.980.411.430.471.700.521.930.572.130.642.350.712.630.792.920.883.250.983.621.094.032.182015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership Motorola Solutions, Inc.
image
Sold
0-3 MONTHS
449 K USD 1
3-6 MONTHS
537 K USD 1
6-9 MONTHS
76.7 M USD 2
9-12 MONTHS
50.7 M USD 5
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
MSI Launches Cyber Insurance Program for Managed Care Organizations TAMPA, Fla.--(BUSINESS WIRE)--MSITM, one of the largest independent managing general agencies (MGAs) in the United States, announced today the launch of MSI Cyber for Managed Care Organizations, a cyber insurance program dedicated to managed care organizations (MCOs) of all sizes. Designed by MSI, this tailored solution offers dedicated capacity combined with coverage that specifically addresses the complex risks facing health insurers today. Due to the highly sensitive data that managed care o. businesswire.com - 3 weeks ago
Motorola Solutions Introduces Hybrid Cloud Call Handling Offer to Drive 911 Response Speed and Resiliency CHICAGO--(BUSINESS WIRE)--Motorola Solutions (NYSE: MSI) today announced VESTA Hybrid, a new offer that unifies the power of Assist AI, advanced Radius Mapping and cyber resilience with VESTA 911 call handling software for Public Safety Answering Points (PSAPs) across the U.S. "911 is a service our communities expect to always be just one call away, and VESTA Hybrid is designed to accelerate the modernization of 911," said Todd Piett, senior vice president, Command Center and Cloud Solutions, M. businesswire.com - 4 weeks ago
3 Magnificent S&P 500 Stocks Down Between 16% and 21% to Buy on the Dip And just like that, the S&P 500 index is nearing all-time highs again. fool.com - 1 month ago
Lenovo and Motorola announce partnership with FIFA Club World Cup 2025™ MORRISVILLE, N.C.--(BUSINESS WIRE)--Lenovo and Motorola Mobility, a Lenovo company, have partnered with the FIFA Club World Cup 2025™ Motorola, a Lenovo brand, has been named Official FIFA Club World Cup 2025™ Smartphone Partner and will use the milestone in club football to promote the brand on a global scale, engaging with fans worldwide. The FIFA Club World Cup 2025™ takes place in the United States, starting June 14, marking the start of a bold new era of global club football. 32 of the pla. businesswire.com - 1 month ago
Motorola to Acquire Silvus Technologies, Expand Security Portfolio MSI to buy Silvus Technologies for $4.4B, enhancing its mission-critical comms with advanced MANET tech for defense and public safety markets. zacks.com - 1 month ago
TJC Announces Sale of Silvus Technologies to Motorola Solutions Inc. for up to $5.0 Billion NEW YORK--(BUSINESS WIRE)--TJC, L.P. (“TJC”) today announced that an affiliate of The Resolute Fund IV, L.P. (“Resolute IV”) has signed a definitive agreement to sell Silvus Technologies, Inc. and its subsidiaries (“Silvus” or the “Company”) to Motorola Solutions, Inc. (NYSE: MSI), a global leader in providing mission-critical communications. The purchase price will be for up to $5.0 billion, comprised of $4.4 billion in cash and up to $600.0 million in earnout payments. The transaction is expe. businesswire.com - 1 month ago
Motorola Solutions to buy Silvus Technologies for $4.4 billion Motorola Solutions said on Tuesday it would acquire wireless-radio maker Silvus Technologies for $4.4 billion. reuters.com - 1 month ago
Motorola Solutions to Acquire Silvus Technologies, a Global Leader in Mission-Critical Mobile Ad-hoc Networks CHICAGO--(BUSINESS WIRE)--Motorola Solutions (NYSE: MSI) today announced it has entered into a definitive agreement to acquire Silvus Technologies, Inc. (“Silvus”) for $4.4 billion in up-front consideration. Based in Los Angeles, California, Silvus designs and develops software-defined high-speed mobile ad-hoc network (MANET) technology that enables highly secure data, video and voice communications without the need for fixed infrastructure. Silvus' wide range of customers spans autonomous syst. businesswire.com - 1 month ago
Jack Molloy, Executive Vice President & COO, Motorola Solutions, to Participate in the BofA Securities 2025 Global Technology Conference CHICAGO--(BUSINESS WIRE)--Motorola Solutions (NYSE: MSI), a global leader in public safety and enterprise security, today announced that Jack Molloy, Executive Vice President & Chief Operating Officer, will participate at the upcoming BofA Securities 2025 Global Technology Conference on Wednesday, June 4, 2025 at 09:20 a.m. PT. A live webcast and replay of the session will be featured on Motorola Solutions' Investor Relations website at www.motorolasolutions.com/investor. About Motorola Sol. businesswire.com - 2 months ago
Motorola Solutions nears $4.5 billion deal for Silvus, Bloomberg News reports Motorola Solutions is in advanced talks to acquire closely held wireless-radio maker Silvus Technologies for around $4.5 billion, Bloomberg News reported on Wednesday, citing people familiar with the matter. reuters.com - 2 months ago
Here's Why Motorola (MSI) is a Strong Growth Stock The Zacks Style Scores offers investors a way to easily find top-rated stocks based on their investing style. Here's why you should take advantage. zacks.com - 2 months ago
National Law Enforcement Community Engagement Training Conference To Take Place in Chicago, June 4-8, 2025 CHICAGO--(BUSINESS WIRE)--The third annual Professionalizing Law Enforcement-Community Engagement Training (PLECET) Conference will gather approximately 1,000 law enforcement professionals from across the nation in Chicago. Hosted at the McCormick Place Convention Center from June 4 to June 8, 2025, the event focuses on training, networking and professional development for personnel assigned to community engagement roles within law enforcement agencies. The conference is led by Atlanta-based Mo. businesswire.com - 2 months ago
8. Profile Summary

Motorola Solutions, Inc. MSI

image
COUNTRY US
INDUSTRY Communication Equipment
MARKET CAP $ 70.4 B
Dividend Yield 0.25%
Description Motorola Solutions, Inc. provides mission critical communications and analytics in the United States, the United Kingdom, Canada, and internationally. The company operates in two segments, Products and Systems Integration, and Software and Services. The Products and Systems Integration segment offers a portfolio of infrastructure, devices, accessories, and video security devices and infrastructure, as well as the implementation, and integration of systems, devices, software, and applications for government, public safety, and commercial customers who operate private communications networks and video security solutions, as well as manage a mobile workforce. Its land mobile radio communications and video security and access control devices include two-way portable and vehicle-mounted radios, fixed and mobile video cameras, and accessories; radio network core and central processing software, base stations, consoles, and repeaters; and video analytics, network video management hardware and software, and access control solutions. The Software and Services segment provides repair, technical support, and hardware maintenance services. This segment also offers monitoring, software updates, and cybersecurity services; and public safety and enterprise command center software, unified communications applications, and video software solutions through on-premise and as a service. It serves government, public safety, and commercial customers. The company was formerly known as Motorola, Inc. and changed its name to Motorola Solutions, Inc. in January 2011. Motorola Solutions, Inc. was founded in 1928 and is headquartered in Chicago, Illinois.
Contact 500 West Monroe Street, Chicago, IL, 60661 https://www.motorolasolutions.com
IPO Date March 17, 1980
Employees 21000
Officers Ms. Katherine A. Maher Corporate Vice President & Chief Accounting Officer Ms. Cynthia M. Yazdi Senior Vice President of Communications & Brand Mr. Tim Yocum Vice President of Investor Relations Dr. Rajan S. Naik Ph.D. Senior Vice President of Strategy & Ventures Mr. James a. Niewiara Senior Vice President & General Counsel Ms. Kathi Moore Senior Vice President of Human Resources Mr. Jason J. Winkler Executive Vice President & Chief Financial Officer Dr. Mahesh Saptharishi Ph.D. Executive Vice President & Chief Technology Officer Mr. Gregory Q. Brown Chairman & Chief Executive Officer Mr. John P. Molloy Executive Vice President & Chief Operating Officer