|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 415.98 USD | -0.33% |
|
-1.41% | -9.93% |
| 07-08 | Wolfe Research Initiates Motorola Solutions at Peer Perform | MT |
| 06-25 | INDIA STOCKS-Reliance, IT lift Indian shares; Israel-Iran ceasefire spurs risk-on sentiment | RE |
Company Valuation: Motorola Solutions, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 28,829 | 45,889 | 43,090 | 51,963 | 77,248 | 69,664 | - | - |
| Change | - | 59.18% | -6.1% | 20.59% | 48.66% | -9.82% | - | - |
| Enterprise Value (EV) 1 | 32,750 | 49,708 | 47,779 | 56,276 | 81,143 | 73,262 | 72,572 | 72,539 |
| Change | - | 51.78% | -3.88% | 17.78% | 44.19% | -9.71% | -0.94% | -0.04% |
| P/E ratio | 31.2x | 37.9x | 32.5x | 31.5x | 50.1x | 33.8x | 30.6x | 26.3x |
| PBR | -51.8x | -1,179x | 382x | 74.4x | 46.4x | 28.9x | 21x | 15.9x |
| PEG | - | 1.2x | 3.1x | 1.2x | -7.11x | 1x | 3x | 1.6x |
| Capitalization / Revenue | 3.89x | 5.62x | 4.73x | 5.21x | 7.14x | 6.11x | 5.79x | 5.46x |
| EV / Revenue | 4.42x | 6.08x | 5.24x | 5.64x | 7.5x | 6.42x | 6.03x | 5.68x |
| EV / EBITDA | 16.1x | 21.4x | 18.7x | 19x | 24.4x | 20.1x | 18.6x | 17.2x |
| EV / EBIT | 17.8x | 23.5x | 20.2x | 20.2x | 25.8x | 21.8x | 20.1x | 18.6x |
| EV / FCF | 23.5x | 31.2x | 30.5x | 31.4x | 38x | 29.2x | 27x | 24.9x |
| FCF Yield | 4.26% | 3.21% | 3.28% | 3.18% | 2.63% | 3.43% | 3.71% | 4.01% |
| Dividend per Share 2 | 2.63 | 2.92 | 3.25 | 3.62 | 4.03 | 4.43 | 4.724 | 4.419 |
| Rate of return | 1.55% | 1.07% | 1.26% | 1.16% | 0.87% | 1.06% | 1.13% | 1.06% |
| EPS 2 | 5.45 | 7.17 | 7.93 | 9.93 | 9.23 | 12.36 | 13.63 | 15.84 |
| Distribution rate | 48.3% | 40.7% | 41% | 36.5% | 43.7% | 35.8% | 34.7% | 27.9% |
| Net sales 1 | 7,414 | 8,171 | 9,112 | 9,978 | 10,817 | 11,408 | 12,035 | 12,770 |
| EBITDA 1 | 2,029 | 2,319 | 2,551 | 2,963 | 3,326 | 3,637 | 3,900 | 4,227 |
| EBIT 1 | 1,835 | 2,117 | 2,368 | 2,784 | 3,142 | 3,365 | 3,617 | 3,895 |
| Net income 1 | 949 | 1,245 | 1,363 | 1,709 | 1,577 | 2,100 | 2,306 | 2,617 |
| Net Debt 1 | 3,921 | 3,819 | 4,689 | 4,313 | 3,895 | 3,598 | 2,908 | 2,875 |
| Reference price 2 | 170.06 | 271.70 | 257.71 | 313.09 | 462.23 | 417.36 | 417.36 | 417.36 |
| Nbr of stocks (in thousands) | 169,523 | 168,897 | 167,203 | 165,968 | 167,121 | 166,916 | - | - |
| Announcement Date | 04/02/21 | 09/02/22 | 09/02/23 | 08/02/24 | 13/02/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 33.76x | 6.42x | 20.14x | 1.06% | 69.66B | ||
| 26.73x | 5.08x | 13.21x | 2.36% | 272B | ||
| 42.52x | 14.26x | 31.44x | -.--% | 130B | ||
| 17.4x | 0.6x | 11.89x | 3.02% | 73.03B | ||
| 26.53x | 5.61x | 19.84x | 1.67% | 41.09B | ||
| 18.62x | 2.18x | 12.57x | 2.96% | 35.55B | ||
| 14.3x | 0.89x | 6.1x | 3.57% | 28.63B | ||
| 20.15x | 1.03x | 7.3x | 3.19% | 27.92B | ||
| 41.04x | - | - | - | 24.55B | ||
| 20.15x | 4.33x | 15.49x | 0.7% | 22.44B | ||
| Average | 26.12x | 4.49x | 15.33x | 2.06% | 72.43B | |
| Weighted average by Cap. | 28.42x | 5.97x | 17.05x | 1.88% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- MSI Stock
- Valuation Motorola Solutions, Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition