MSI
Motorola Solutions Inc
Price:  
363.35 
USD
Volume:  
584,412.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Motorola Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Motorola Solutions Inc (MSI) is 361.27 USD. This Motorola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 363.35 USD, the upside of Motorola Solutions Inc is %.

The range of the Intrinsic Value is 242.69 - 698.07 USD

363.35 USD
Stock Price
361.27 USD
Intrinsic Value
Intrinsic Value Details

Motorola Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 242.69 - 698.07 361.27 -0.6%
DCF (Growth 10y) 325.00 - 880.78 470.76 29.6%
DCF (EBITDA 5y) 267.94 - 417.97 344.59 -5.2%
DCF (EBITDA 10y) 348.84 - 557.93 449.99 23.8%
Fair Value 109.34 - 109.34 109.34 -69.91%
P/E 247.36 - 361.07 318.12 -12.4%
EV/EBITDA 186.48 - 597.63 361.70 -0.5%
EPV 90.15 - 128.36 109.26 -69.9%
DDM - Stable 80.22 - 273.47 176.84 -51.3%
DDM - Multi 201.37 - 514.93 287.40 -20.9%

Motorola Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 60,359.70
Beta 0.98
Outstanding shares (mil) 166.12
Enterprise Value (mil) 65,154.70
Market risk premium 4.60%
Cost of Equity 9.03%
Cost of Debt 4.35%
WACC 8.55%