investorscraft@gmail.com

Intrinsic ValueMotorola Solutions, Inc. (0K3H.L)

Previous Close£397.73
Intrinsic Value
Upside potential
Previous Close
£397.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Motorola Solutions, Inc. is a global leader in mission-critical communications and analytics, serving government, public safety, and commercial clients. The company operates through two core segments: Products and Systems Integration, and Software and Services. The former focuses on infrastructure, devices, and video security solutions, while the latter provides software, cybersecurity, and managed services. Motorola Solutions dominates the land mobile radio (LMR) and public safety communications markets, leveraging its deep expertise in secure, reliable networks. Its integrated ecosystem—spanning hardware, software, and services—positions it as a one-stop provider for mission-critical needs. The company’s video analytics and access control solutions further enhance its value proposition in the growing smart city and enterprise security sectors. With a legacy dating back to 1928, Motorola Solutions maintains a strong brand reputation and long-standing relationships with public safety agencies worldwide. Its shift toward software-as-a-service (SaaS) and recurring revenue models reflects broader industry trends, ensuring resilience against cyclical hardware demand.

Revenue Profitability And Efficiency

Motorola Solutions reported $10.82 billion in revenue for the latest fiscal year, with net income of $1.58 billion, reflecting a robust 14.6% net margin. Operating cash flow stood at $2.39 billion, underscoring strong cash generation capabilities. Capital expenditures of $257 million indicate disciplined reinvestment, while the company’s focus on high-margin software and services continues to drive profitability. Its diversified revenue streams mitigate reliance on any single product line.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $9.23 highlights its earnings strength, supported by a capital-efficient business model. Motorola Solutions’ ability to monetize its installed base through recurring software and maintenance services enhances predictability. Its operating cash flow-to-revenue ratio of 22.1% demonstrates efficient conversion of sales into cash, a key advantage in its capital-intensive industry.

Balance Sheet And Financial Health

Motorola Solutions maintains a solid balance sheet with $2.1 billion in cash and equivalents, offset by $6.55 billion in total debt. The debt level is manageable given its stable cash flows and market position. The company’s liquidity and credit profile support ongoing investments in R&D and strategic acquisitions, ensuring long-term competitiveness.

Growth Trends And Dividend Policy

Motorola Solutions has consistently grown its software and services segment, which now drives recurring revenue. The company pays a dividend of $4.14 per share, reflecting a commitment to shareholder returns. Its focus on public safety modernization and smart city initiatives positions it for sustained growth, particularly in international markets.

Valuation And Market Expectations

With a market capitalization of $70 billion, Motorola Solutions trades at a premium, reflecting its leadership in mission-critical communications. Investors likely price in continued growth in high-margin software and analytics, as well as the company’s defensive qualities given its government and public safety exposure.

Strategic Advantages And Outlook

Motorola Solutions benefits from high switching costs, regulatory tailwinds in public safety, and a shift toward next-generation 911 and AI-driven analytics. Its outlook remains positive, driven by global demand for secure, interoperable communication networks. Challenges include competition from LTE/5G providers, but its integrated solutions and strong customer relationships provide a durable moat.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount