Motorola Solutions
MSI stock analysis · Information Technology · Communications Equipment
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-05-01. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-05-01 · -43.3% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
5 industry peers · median 61.0×
How this is calculated ↗Historical multiples
7 annual observations · snapshot P/E 32.0× · -16.2% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Annual basis · read assumptions below
How this is calculated ↗Accrual quality
Annual basis · read assumptions below
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $295.18 | $322.07 | $350.98 |
| 10.0% | $216.30 | $235.34 | $255.77 |
| 12.0% | $170.65 | $185.17 | $200.74 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-31 | 11.7B | 2.2B | 2.8B | 265M | 19.4B |
| 2024-12-31 | 10.8B | 1.6B | 2.4B | 257M | 14.6B |
| 2023-12-31 | 10B | 1.7B | 2B | 253M | 13.3B |
| 2022-12-31 | 9.1B | 1.4B | 1.8B | 256M | 12.8B |
| 2021-12-31 | 8.2B | 1.3B | 1.8B | 243M | 12.2B |
| 2020-12-31 | 7.4B | 953M | 1.6B | 217M | 10.9B |
| 2019-12-31 | 7.9B | 871M | 1.8B | 248M | 10.6B |
| 2018-12-31 | 7.3B | 969M | 1.1B | 197M | 9.4B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 11.7B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-02-12 |
| netIncome | 2.2B | ProfitLoss Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-12 |
| Parent/common earnings proxy | 2.2B | NetIncomeLoss | 2026-02-12 |
| cfo | 2.8B | NetCashProvidedByUsedInOperatingActivities | 2026-02-12 |
| capex | 265M | PaymentsToAcquireProductiveAssets | 2026-02-12 |
| operatingIncome | 3B | OperatingIncomeLoss | 2026-02-12 |
| assets | 19.4B | Assets | 2026-02-12 |
| equity | 2.4B | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-12 |
| Parent book equity proxy | 2.4B | StockholdersEquity | 2026-02-12 |
| debt | 8.4B | LongTermDebtCurrent + LongTermDebtNoncurrent | 2026-02-12 |
| shortDebt | 749M | ShortTermBorrowings | 2026-02-12 |
| cash | 1.2B | CashAndCashEquivalentsAtCarryingValue | 2026-02-12 |
| shares | 169M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-12 |
| dividends | 728M | PaymentsOfDividendsCommonStock | 2026-02-12 |
| buybacks | 1.2B | PaymentsForRepurchaseOfCommonStock | 2026-02-12 |
| issuance | 46M | ProceedsFromIssuanceOfCommonStock | 2026-02-12 |