investorscraft@gmail.com

Intrinsic ValueMotorola Solutions, Inc. (MTLA.DE)

Previous Close340.10
Intrinsic Value
Upside potential
Previous Close
340.10

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. operates as a global leader in mission-critical communications and analytics, serving government, public safety, and commercial clients. The company’s core revenue model is built on two segments: Products and Systems Integration, which includes infrastructure, devices, and video security solutions, and Software and Services, offering maintenance, cybersecurity, and command center software. Its diversified portfolio spans two-way radios, video analytics, and unified communications applications, delivered both on-premise and as a service. Motorola Solutions holds a dominant position in the communication equipment sector, leveraging its long-standing expertise and trusted brand to secure contracts with high barriers to entry. The company’s focus on public safety and enterprise command centers provides recurring revenue streams, while its integration capabilities ensure sticky customer relationships. With a strong presence in North America and Europe, Motorola Solutions competes against niche players and larger tech firms, differentiating itself through reliability, innovation, and end-to-end solutions tailored for mission-critical environments.

Revenue Profitability And Efficiency

Motorola Solutions reported revenue of €10.82 billion for the period, with net income of €1.58 billion, reflecting a robust margin profile. The company’s diluted EPS of €9.23 underscores its earnings strength, supported by €2.39 billion in operating cash flow. Capital expenditures of €257 million indicate disciplined reinvestment, aligning with its focus on high-return projects in communications and analytics infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with operating cash flow covering capital expenditures by a wide margin. Its ability to generate consistent cash flows from mission-critical services and hardware sales highlights capital efficiency. The absence of dividends suggests reinvestment in growth initiatives, though the high net income and cash reserves provide flexibility for future shareholder returns.

Balance Sheet And Financial Health

Motorola Solutions maintains a solid balance sheet, with €2.1 billion in cash and equivalents against €6.55 billion in total debt. The debt level is manageable given its cash flow generation, and the company’s liquidity position supports ongoing operations and strategic investments. Its financial health is further reinforced by a market capitalization of €41.35 billion, reflecting investor confidence.

Growth Trends And Dividend Policy

Growth is driven by demand for public safety solutions and video analytics, with recurring software and services revenue providing stability. The company does not currently pay dividends, opting to prioritize reinvestment in technology and acquisitions. This strategy aligns with its focus on expanding its high-margin software offerings and global footprint.

Valuation And Market Expectations

With a beta of 0.96, Motorola Solutions exhibits lower volatility relative to the market, appealing to defensive investors. Its valuation reflects expectations of steady growth in mission-critical communications, supported by long-term contracts and technological leadership. The market appears to price in sustained profitability and incremental gains in software adoption.

Strategic Advantages And Outlook

Motorola Solutions benefits from its entrenched position in public safety networks, regulatory tailwinds, and a shift toward advanced analytics. The outlook remains positive, with opportunities in smart cities and hybrid cloud solutions. Risks include competition from agile tech entrants, but the company’s integrated offerings and reputation 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