Motorola Solutions Inc
NYSE:MSI

Watchlist Manager
Motorola Solutions Inc Logo
Motorola Solutions Inc
NYSE:MSI
Watchlist
Price: 469.94 USD 1.32% Market Closed
Market Cap: 78.5B USD
Have any thoughts about
Motorola Solutions Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one MSI stock under the Base Case scenario is 358.16 USD. Compared to the current market price of 469.94 USD, Motorola Solutions Inc is Overvalued by 24%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MSI Relative Value
Base Case
358.16 USD
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

7.4
P/S
P/S
Price to Sales
7.4
vs History
1
vs Industry
11
Median 3Y
5
Median 5Y
4.7
Industry
2
Forward
7.2
More Details
50.2
P/E
P/E
Price to Earnings
50.2
vs History
3
vs Industry
13
Median 3Y
32.5
Median 5Y
32.3
Industry
28.7
Forward
34
More Details
30.6
P/OCF
P/OCF
Price to OCF
30.6
vs History
7
vs Industry
16
Median 3Y
26.1
Median 5Y
22.2
Industry
15.5
More Details
51.6
P/FCFE
P/FCFE
Price to FCFE
51.6
vs History
6
vs Industry
14
Median 3Y
33
Median 5Y
30.8
Industry
17.1
More Details
59.2
P/B
P/B
Price to Book Value
59.2
vs History
34
vs Industry
0
Median 3Y
74.6
Median 5Y
-27.5
Industry
2.2
More Details
7.8
EV/S
EV/S
Enterprise Value to Sales
7.8
vs History
1
vs Industry
12
Median 3Y
5.5
Median 5Y
5.3
Industry
2
Forward
7.6
More Details
15.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
15.3
vs History
1
vs Industry
19
Median 3Y
11.5
Median 5Y
10.9
Industry
6.6
More Details
27.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
27.3
vs History
1
vs Industry
20
Median 3Y
21.8
Median 5Y
20.7
Industry
16.1
Forward
23.4
More Details
30.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
30.7
vs History
3
vs Industry
21
Median 3Y
26.3
Median 5Y
25
Industry
22.9
Forward
26.4
More Details
32.2
EV/OCF
EV/OCF
Enterprise Value to OCF
32.2
vs History
12
vs Industry
13
Median 3Y
27.9
Median 5Y
24.5
Industry
14
More Details
35.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
35.7
vs History
17
vs Industry
14
Median 3Y
31.3
Median 5Y
28
Industry
14.2
More Details
7.1
EV/IC
EV/IC
Enterprise Value to IC
7.1
vs History
3
vs Industry
9
Median 3Y
4.9
Median 5Y
4.6
Industry
1.8
More Details

Multiples Across Competitors

MSI Competitors Multiples
Motorola Solutions Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Motorola Solutions Inc
NYSE:MSI
78.4B USD 7.4 50.2 27.3 30.7
US
Cisco Systems Inc
NASDAQ:CSCO
232.6B USD 4.4 24.8 16.9 21.1
US
Arista Networks Inc
NYSE:ANET
142.1B USD 21.5 53.3 47.3 48.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
296.9B SEK 1.2 -217.5 9.3 14.3
CN
ZTE Corp
SZSE:000063
178.8B CNY 1.4 19 16.9 16.9
FI
Nokia Oyj
OMXH:NOKIA
23B EUR 1.2 55.6 6.5 10.6
US
Ubiquiti Inc
NYSE:UI
20.8B USD 10.3 53.2 37.7 39.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
142.5B CNY 8.1 36.4 34.1 34.1
US
F5 Inc
NASDAQ:FFIV
14.7B USD 5.2 25.9 17.5 20.4
TW
Accton Technology Corp
TWSE:2345
423.1B TWD 4.5 43.5 31.7 34.6
US
Juniper Networks Inc
NYSE:JNPR
12.3B USD 2.4 49.3 25.5 38.4
P/E Multiple
Earnings Growth P/E to Growth
US
Motorola Solutions Inc
NYSE:MSI
Average P/E: 41.1
50.2
58%
0.9
US
Cisco Systems Inc
NASDAQ:CSCO
24.8
68%
0.4
US
Arista Networks Inc
NYSE:ANET
53.3
77%
0.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
Negative Multiple: -217.5 N/A N/A
CN
ZTE Corp
SZSE:000063
19
30%
0.6
FI
Nokia Oyj
OMXH:NOKIA
55.6
185%
0.3
US
Ubiquiti Inc
NYSE:UI
53.2
76%
0.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
36.4
381%
0.1
US
F5 Inc
NASDAQ:FFIV
25.9
75%
0.3
TW
Accton Technology Corp
TWSE:2345
43.5
92%
0.5
US
Juniper Networks Inc
NYSE:JNPR
49.3
117%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Motorola Solutions Inc
NYSE:MSI
Average EV/EBITDA: 24.6
27.3
48%
0.6
US
Cisco Systems Inc
NASDAQ:CSCO
16.9
46%
0.4
US
Arista Networks Inc
NYSE:ANET
47.3
94%
0.5
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.3
30%
0.3
CN
ZTE Corp
SZSE:000063
16.9
73%
0.2
FI
Nokia Oyj
OMXH:NOKIA
6.5
29%
0.2
US
Ubiquiti Inc
NYSE:UI
37.7
58%
0.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
34.1
543%
0.1
US
F5 Inc
NASDAQ:FFIV
17.5
53%
0.3
TW
Accton Technology Corp
TWSE:2345
31.7
74%
0.4
US
Juniper Networks Inc
NYSE:JNPR
25.5
36%
0.7

See Also

Summary
MSI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MSI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MSI stock valuation using valuation multiples.
Wall Street Estimates
MSI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MSI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.