As of 2024-12-12, the Intrinsic Value of Motorola Solutions Inc (MSI) is
536.62 USD. This Motorola valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 478.11 USD, the upside of Motorola Solutions Inc is
12.20%.
The range of the Intrinsic Value is 324.32 - 1,543.77 USD
536.62 USD
Intrinsic Value
Motorola Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
324.32 - 1,543.77 |
536.62 |
12.2% |
| DCF (Growth 10y) |
428.18 - 1,901.67 |
686.02 |
43.5% |
| DCF (EBITDA 5y) |
423.70 - 620.53 |
576.60 |
20.6% |
| DCF (EBITDA 10y) |
538.92 - 823.44 |
736.99 |
54.1% |
| Fair Value |
121.96 - 121.96 |
121.96 |
-74.49% |
| P/E |
414.61 - 489.05 |
471.07 |
-1.5% |
| EV/EBITDA |
342.29 - 525.00 |
448.23 |
-6.2% |
| EPV |
115.93 - 162.49 |
139.21 |
-70.9% |
| DDM - Stable |
122.36 - 669.57 |
395.96 |
-17.2% |
| DDM - Multi |
269.39 - 1,100.27 |
427.65 |
-10.6% |
Motorola Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
79,901.74 |
| Beta |
0.79 |
| Outstanding shares (mil) |
167.12 |
| Enterprise Value (mil) |
84,493.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.30% |
| Cost of Debt |
4.26% |
| WACC |
7.04% |