MSI · Motorola Solutions, Inc.
$402.892026-07-21Sector: Technology; Industry: Communication Equipment; Sub-Industry: Communications Equipment
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$288
-28.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($281 · $325) Analysts Range ($470 · $530) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $10.0B | — | 25.0% | 17.7% | $2.1B | −$92MM | $2.0B | 7.6% | — | 26.1% | $7.9B | $10.17 | — |
| 2024.Q4 | $10.0B | 0.0% | 25.0% | 19.8% | $2.0B | −$582MM | $1.4B | 8.6% | — | 24.9% | $8.2B | $10.17 | — |
| 2025.Q1 | $10.8B | 8.4% | 27.0% | 21.4% | $2.3B | −$953MM | $1.3B | 8.6% | — | 27.1% | $8.8B | $9.39 | — |
| 2025.Q4 | $10.8B | 0.0% | 27.0% | 23.2% | $2.2B | −$208MM | $2.0B | 8.5% | — | 20.5% | $13.2B | $9.39 | — |
| 2026.Q1 | $11.9B | 9.7% | 27.0% | 22.5% | $2.5B | $93MM | $2.6B | 8.2% | — | 18.6% | $13.5B | $12.44 | 21.1 |
| italics below = DCF projection · 10yr Rev CAGR: 5% |
| 2027.Q1 | $13.0B | +9.4% | 27.4% | 22.3% | $2.8B | −$185MM | $2.6B | 8.1% | $2.4B | 20.3% | $13.7B | $15.15 | 26.6 |
| 2028.Q1 | $13.8B | +6.2% | 28.1% | 22.0% | $3.0B | −$145MM | $2.9B | 8.2% | $2.5B | 22.0% | $13.9B | $16.56 | 24.3 |
| 2029.Q1 | $14.5B | +4.9% | 28.1% | 21.8% | $3.2B | −$133MM | $3.1B | 8.2% | $2.4B | 22.9% | $14.0B | $17.42 | 23.1 |
| 2030.Q1 | $15.1B | +4.5% | 28.1% | 21.5% | $3.3B | −$142MM | $3.2B | 8.3% | $2.3B | 23.8% | $14.1B | $18.26 | 22.1 |
| 2031.Q1 | $15.8B | +4.3% | 28.1% | 21.3% | $3.5B | −$161MM | $3.3B | 8.3% | $2.2B | 24.6% | $14.3B | $19.10 | 21.1 |
|
| Term. Yr+ | $20.1B | 4.1% | 24.8% | 20.0% | $4.0B | −$694MM | $3.3B | 8.6% | $32.9B | 23.6% | — | — | — |
Active scenario IV: $288 (-28.4% vs market)