Motorola Solutions, Inc. (MSI)
Radio & Tv Broadcasting & Communications Equipment · Technology · $42.4B
Intrinsic Value (Consensus)
$365.63
Current Price
$255.00
Margin of Safety
+43.4%
43.4% Below Intrinsic Value
Value: $366
Price: $255
Valuation Model Estimates
Current Price: $255.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance