MSI · Motorola Solutions, Inc.
$438.962026-05-17Sector: Technology; Industry: Communication Equipment; Sub-Industry: Communications Equipment
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$277
-36.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($272 · $319) Analysts Range ($450 · $506) 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 |
|---|
| 2021.Q4 | $8.2B | — | 22.6% | 19.5% | $1.5B | −$597MM | $888MM | 7.2% | — | 25.1% | $5.9B | $7.41 | — |
| 2022.Q4 | $9.1B | 11.5% | 20.2% | 9.8% | $1.7B | −$1.8B | −$94MM | 8.3% | — | 25.5% | $7.1B | $8.11 | — |
| 2023.Q4 | $10.0B | 9.5% | 25.4% | 20.1% | $2.0B | $136MM | $2.2B | 7.9% | — | 27.8% | $7.5B | $10.17 | — |
| 2024.Q4 | $10.8B | 8.4% | 27.5% | 19.8% | $2.4B | −$647MM | $1.7B | 8.6% | — | 30.2% | $8.3B | $9.38 | — |
| 2025.Q4 | $11.7B | 8.0% | 27.8% | 23.2% | $2.5B | −$275MM | $2.2B | 8.5% | — | 23.2% | $13.2B | $12.81 | 22.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.9% |
| 2026.Q4 | $12.7B | +8.7% | 27.9% | 22.9% | $2.7B | −$318MM | $2.4B | 8.4% | $2.2B | 20.4% | $13.5B | $14.68 | 29.9 |
| 2027.Q4 | $13.4B | +5.7% | 28.9% | 22.5% | $3.0B | −$245MM | $2.8B | 8.4% | $2.3B | 22.0% | $13.8B | $16.15 | 27.2 |
| 2028.Q4 | $14.1B | +5.0% | 28.9% | 22.2% | $3.2B | −$242MM | $2.9B | 8.4% | $2.3B | 22.8% | $14.0B | $17.03 | 25.8 |
| 2029.Q4 | $14.7B | +4.5% | 28.9% | 21.9% | $3.3B | −$249MM | $3.1B | 8.5% | $2.2B | 23.5% | $14.3B | $17.87 | 24.6 |
| 2030.Q4 | $15.4B | +4.3% | 28.9% | 21.6% | $3.5B | −$272MM | $3.2B | 8.5% | $2.1B | 24.2% | $14.5B | $18.72 | 23.4 |
|
| Term. Yr+ | $19.6B | 4.1% | 25.2% | 20.0% | $4.0B | −$688MM | $3.3B | 8.6% | $32.2B | 23.6% | — | — | — |
Active scenario IV: $277 (-36.8% vs market)