Motorola Solutions, Inc. (MSI)
Radio & Tv Broadcasting & Communications Equipment · Technology · $67.3B
Intrinsic Value (Consensus)
$365.63
Current Price
$404.93
Margin of Safety
-9.7%
9.7% Above Intrinsic Value
Value: $366
Price: $405
Valuation Model Estimates
Current Price: $404.93
DCF (Discounted Cash Flow)
$680.41
Graham Number
$64.50
Earnings Power Value
$123.79
Relative Value (P/E)
$255.00
Dividend Discount Model
$403.33
Consensus Value
$365.63
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
72
Profitability
25/25
Strength
19/25
Valuation
12/25
Growth
16/25
Financial Health Signals
Strong profitability — ROE of 89% (above 20% is excellent)
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $12.75
- EPS (Forward)
- $15.30
- Book Value
- $14.50
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 89.4%
- Debt/Equity
- 62%
- Revenue Growth
- 8.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance