image
Motorola Solutions, Inc. MSI
Technology - Communication Equipment - NYSE - US
Watchlist
$ 403.12
0.246 %
$ 67.3 B
Market Cap
43.58
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MSI stock under the worst case scenario is HIDDEN Compared to the current market price of 403 USD, Motorola Solutions, Inc. is HIDDEN

MSI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MSI stock under the base case scenario is HIDDEN Compared to the current market price of 403 USD, Motorola Solutions, Inc. is HIDDEN

MSI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MSI stock under the best case scenario is HIDDEN Compared to the current market price of 403 USD, Motorola Solutions, Inc. is HIDDEN

MSI Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart MSI

image
1M -5%
6M -18%
1Y 20%
3Y 79%
5Y 198%
All
$510.0$510.0$500.0$500.0$490.0$490.0$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$400.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
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%
3.01 B REVENUE
7.92%
Growth Rates
1Year 8.41%
3Years 9.80%
5Years 6.52%
7Years 7.83%
10Years 6.28%
814 M OPERATING INCOME
14.49%
Growth Rates
1Year 17.18%
3Years 17.26%
5Years 17.19%
7Years 11.16%
10Years 16.67%
612 M NET INCOME
8.70%
Growth Rates
1Year -7.43%
3Years 8.17%
5Years 12.68%
7Years 43.41%
10Years 15.63%
1.07 B OPERATING CASH FLOW
40.97%
Growth Rates
1Year 16.98%
3Years 9.18%
5Years 5.57%
7Years 8.55%
10Years 19.73%
-107 M INVESTING CASH FLOW
62.06%
Growth Rates
1Year -22.46%
3Years 11.92%
5Years 11.50%
7Years -1.78%
10Years -1.52%
-213 M FINANCING CASH FLOW
56.62%
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 619 M
Short-Term Debt 0
Other Current Liabilities 4.44 B
Non-Current Liabilities 7.82 B
Long-Term Debt 6.1 B
Other Non-Current Liabilities 1.72 B
4.81 %34.45 %47.39 %13.35 %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 $412 , with forecasts ranging from a low of $385 to a high of $440 .
MSI Lowest Price Target Wall Street Target
385 USD -4.49%
MSI Average Price Target Wall Street Target
412 USD 2.12%
MSI Highest Price Target Wall Street Target
440 USD 9.15%
Price
Max Price Target
Min Price Target
Average Price Target
520520500500480480460460440440420420400400380380360360340340320320May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.21% DIVIDEND YIELD
1.09 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
4.504.504.004.003.503.503.003.002.502.502.002.001.501.501.001.000.500.500.000.000.340.410.470.520.570.640.710.790.880.981.090.340.410.470.520.570.640.710.790.880.980.340.410.470.520.570.640.710.790.880.980.411.430.471.700.521.930.572.130.642.350.712.630.792.920.883.250.983.621.094.031.092015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership Motorola Solutions, Inc.
image
Sold
0-3 MONTHS
537 K USD 1
3-6 MONTHS
76.7 M USD 2
6-9 MONTHS
50.7 M USD 5
9-12 MONTHS
19.7 M USD 7
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 Enhances CCLEA's Training Curriculum With V700 Body Cameras Collin College deploys Motorola's V700 body cameras into its law enforcement training program to equip recruits with hands-on critical technology experience. zacks.com - 1 week ago
MSI Expands Avigilon Security Suite With New Features: Stock to Gain? Motorola enhances enterprise security operations with the introduction of new capabilities in the Avigilon physical security suite. zacks.com - 2 weeks ago
Motorola Focuses on Inorganic Growth to Augment Market Position MSI has been very active on the acquisition front to expand its geographical presence and extend its operating portfolio. zacks.com - 2 weeks ago
Motorola Solutions Expands Avigilon Enterprise Security Suite to Accelerate Response During Emergencies CHICAGO--(BUSINESS WIRE)--Motorola Solutions (NYSE: MSI) today announced several new advanced features in its Avigilon physical security suite, debuting Alta SOS this week at ISC West. The new features for Avigilon Alta and Avigilon Unity unify enterprises' physical security solutions to better protect employees, visitors and service providers, and directly coordinate with public safety. Alta SOS empowers users to share security data like emergency contacts, evacuation plans, floor plans, utili. businesswire.com - 2 weeks ago
Motorola Solutions to Acquire InVisit, Cloud-Based Visitor Management Solution Provider CHICAGO--(BUSINESS WIRE)--Motorola Solutions (NYSE: MSI) has entered into a definitive agreement to acquire InVisit, a cloud-based visitor management solution provider, based in Calabasas, California. The acquisition will expand Motorola Solutions' cloud-native Avigilon Alta security suite for enterprise customers, helping to better tackle rising security threats on people, operations and assets in organizations worldwide. InVisit offers a flexible and scalable solution to manage visitors acros. businesswire.com - 2 weeks ago
MSI Unveils AI Powered Security Devices for Extreme Environments Motorola delivers AI-powered security devices for critical infrastructure with the new Pelco portfolio. zacks.com - 3 weeks ago
Motorola Solutions Delivers Resilient Security for Critical Infrastructure with New Pelco Portfolio CHICAGO--(BUSINESS WIRE)--Motorola Solutions (NYSE: MSI) today announced the new Pelco, an innovative portfolio of artificial-intelligence-powered devices that are purpose-built for enterprises operating in some of the most challenging environments, like oil and gas and ports. Backed by the company's deep engineering expertise and significant investments in research and development, Pelco's device lineup features fixed cameras, ruggedized and long-range cameras, smart sensors and AI analytics t. businesswire.com - 3 weeks ago
Motorola Solution Boosts Safety of San Luis Police: Stock to Gain? San Luis provincial police has selected MSI's TETRA radio solutions to boost mission-critical communications capabilities. zacks.com - 1 month ago
MSI Boosts Situational Awareness of Australian Police: Stock to Gain? Strong emphasis on expanding portfolio through product innovations and buyouts will likely be key growth drivers for Motorola in the upcoming quarters. zacks.com - 1 month ago
Why Motorola (MSI) is a Top Growth Stock for the Long-Term Whether you're a value, growth, or momentum investor, finding strong stocks becomes easier with the Zacks Style Scores, a top feature of the Zacks Premium research service. zacks.com - 1 month ago
Motorola Solutions Completes Acquisition of Theatro CHICAGO--(BUSINESS WIRE)--Motorola Solutions (NYSE: MSI) today announced it has completed its acquisition of Theatro Labs, Inc. (“Theatro”), maker of AI and voice-powered communication and digital workflow software for frontline workers, based in Richardson, Texas. Theatro's software-as-a-service platform, purposefully designed for frontline workers, provides a suite of collaboration applications that deliver information in real time to help improve their productivity and physical safety. The p. businesswire.com - 1 month ago
Motorola Solutions Declares Quarterly Dividend CHICAGO--(BUSINESS WIRE)--Motorola Solutions, Inc. (NYSE: MSI) today announced that its board of directors has approved a regular quarterly dividend of one dollar and nine cents ($1.09) per share. The next quarterly dividend will be payable in cash on April 15, 2025, to shareholders of record at the close of business on March 14, 2025. About Motorola Solutions | Solving for safer Safety and security are at the heart of everything we do at Motorola Solutions. We build and connect technologies to. businesswire.com - 1 month ago
8. Profile Summary

Motorola Solutions, Inc. MSI

image
COUNTRY US
INDUSTRY Communication Equipment
MARKET CAP $ 67.3 B
Dividend Yield 0.21%
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 Mr. Michael D. Annes Senior Vice President of Business Development Mr. Jason J. Winkler Executive Vice President & Chief Financial Officer Mr. Tim Yocum Vice President of Investor Relations Ms. Cynthia M. Yazdi Senior Vice President of Communications & Brand Ms. Kathi Moore Senior Vice President of Human Resources Ms. Katherine A. Maher Corporate Vice President & Chief Accounting Officer Dr. Rajan S. Naik Ph.D. Senior Vice President of Strategy & Ventures 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