As of 2025-05-05, the Intrinsic Value of Motorola Solutions Inc (MSI) is 524.87 USD. This Motorola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 406.42 USD, the upside of Motorola Solutions Inc is 29.10%.
The range of the Intrinsic Value is 325.01 - 1,390.27 USD
Based on its market price of 406.42 USD and our intrinsic valuation, Motorola Solutions Inc (MSI) is undervalued by 29.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 325.01 - 1,390.27 | 524.87 | 29.1% |
| DCF (Growth 10y) | 426.20 - 1,704.41 | 667.21 | 64.2% |
| DCF (EBITDA 5y) | 423.72 - 583.63 | 495.21 | 21.8% |
| DCF (EBITDA 10y) | 526.56 - 750.93 | 625.52 | 53.9% |
| Fair Value | 127.82 - 127.82 | 127.82 | -68.55% |
| P/E | 265.98 - 387.83 | 336.55 | -17.2% |
| EV/EBITDA | 364.83 - 485.43 | 420.25 | 3.4% |
| EPV | 142.39 - 186.05 | 164.22 | -59.6% |
| DDM - Stable | 131.31 - 639.20 | 385.25 | -5.2% |
| DDM - Multi | 264.35 - 959.88 | 409.87 | 0.8% |
| Market Cap (mil) | 67,855.88 |
| Beta | 0.78 |
| Outstanding shares (mil) | 166.96 |
| Enterprise Value (mil) | 71,750.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.18% |
| Cost of Debt | 4.29% |
| WACC | 6.88% |