Phân tích sản phẩm tùy chọn
Khi được bạn cho phép, chúng tôi sử dụng phân tích giới hạn, chú trọng quyền riêng tư để hiểu hành trình nghiên cứu nào hiệu quả. Chúng tôi không dùng trình theo dõi quảng cáo hoặc ghi lại phiên. Bạn có thể thay đổi lựa chọn này trong Tùy chọn. Đọc Chính sách quyền riêng tư.
The biggest upside catalyst is an accelerated rollout of Command Center SaaS and tactical mesh networking that drives operating margins above 28.5% and FY2027 EPS past $20.00.
Operating margin drops below 24.0%.
We initiate coverage on Motorola Solutions Inc. While MSI commands an entrenched, wide-moat public safety franchise, the market is pricing in near-perfection at 23.87x forward P/E. This valuation leaves zero margin of safety for a $100M surge in memory component costs absorbed in the second half of FY2026 and $9,766M in balance-sheet debt during a 5.24% risk-free rate environment.245
Motorola Solutions enters late 2026 trading at an elevated forward P/E of 23.87x, representing a steep premium against infrastructure hardware peers like HPE at 14.03x and establishing an unfavorable risk-reward profile relative to our composite fair value midpoint of $340.02. The primary driver of downside vulnerability is a severe memory cost inflation cycle, where component costs are tripling from $50M in FY2025 to $150M in FY2026. Because the bulk of this $100M increase must be absorbed in the second half of FY2026 and municipal fixed-price RFPs limit rapid price pass-through, hardware device margins face direct compression.345
Compounding this margin friction is MSI's capital structure and geographic exposure. The company closed FY2025 carrying $9,766M in total debt against $1,165M in cash, resulting in net debt of $8,601M. In an environment where the benchmark 10-year risk-free rate sits at 5.24% and pre-tax cost of debt is 5.78%, debt service obligations constrain discretionary share buybacks. Furthermore, with 67.87% of FY2025 revenue ($7,929M) concentrated in the United States, MSI remains acutely exposed to municipal budget delays and federal public-safety grant allocation freezes.2478
These cyclical and valuation headwinds operate against a fundamentally resilient business foundation. Motorola Solutions maintains a wide economic moat rooted in mission-critical APCO P25 standards, proprietary encryption, and extensive CAD/911 software workflows that create steep switching barriers for public safety agencies. Full-year 2026 guidance calls for double-digit expansion, including ~15% growth in Command Center software, 11% in Video, and ~$850M in revenue from tactical networking asset Silvus. Management is also expanding manufacturing capacity, adding a second floor in Los Angeles and constructing a new production facility in Salt Lake City scheduled to come online in early 2027.5
Nevertheless, our multi-model valuation framework—anchored by discounted cash earnings ($361.84 midpoint) and unlevered FCFF ($265.45 midpoint discounted at 8.43% WACC) —yields a composite fair value of $340.02. At the prevailing market quote of $446.41, the stock implies an aggressive terminal multiple and leaves no cushion for operational hiccups. We therefore recommend institutional and retail investors sell or trim existing positions and wait for a more favorable entry point closer to our fair value range.24
United States public safety agencies generated $7,929M in FY2025 (67.87% of total revenue), relying on mission-critical APCO P25 systems that create prohibitive institutional and operational switching barriers.58
Command Center CAD and 911 software is guided to grow ~15% and Video surveillance is growing 11% in FY2026, supporting structural GAAP operating margin expansion from 25.58% in FY2025 toward 28.09% by FY2029.57
Silvus tactical mesh networking is projected to generate ~$850M in full-year FY2026 revenue, backed by manufacturing capacity additions in Los Angeles and a new Salt Lake City production facility opening in early 2027.5
Sell. Trading at $446.41, Motorola Solutions stands at a 31.29% premium to our intrinsic fair value midpoint of $340.02. Despite high-quality switching costs and solid Command Center software execution, current multiples discount flawless long-term growth while ignoring near-term supply chain inflation and balance-sheet leverage.4
Command Center also includes interoperability solutions, ensuring communication across LMR and broadband networks, enabling critical connectivity solutions for both public safety and enterprise customers. Its practice is to carry inventory levels to meet customers' delivery requirements.
Motorola Solutions, Inc. provides custom products that require the stocking of inventories and a large variety of piece parts and replacement parts in order to meet delivery and warranty requirements. To the extent supplier product life cycles are shorter than ours, stocking of lifetime-buy inventories may be required to meet long-term warranty and contractual requirements.
Under a synchronized macro and operational downturn where municipal tax receipts contract, local governments defer public safety infrastructure grants, and procurement freezes take effect, revenue growth would decelerate below 4.0% YoY. Concurrently, unmitigated memory cost inflation reaching $150M and procurement price ceilings would compress operating margins toward 23.5%, breaking the guided ~170 bps expansion trajectory. With total debt standing at $9,766M against cash of $1,165M and a pre-tax cost of debt of 5.78% in a 5.24% risk-free rate environment, debt servicing burdens would force a total suspension of share repurchases, catalyzing multiple contraction toward IT hardware averages and driving steep valuation downside.
Under the Bear scenario, municipal procurement cycles stall due to local government budget constraints, decelerating revenue growth to 3.5%-5.5%. Unabsorbed memory component inflation ($100M increase) compresses operating margins below 24.0%, while elevated balance-sheet leverage ($9,766M debt) curbs capital returns and triggers multiple derating.
Memory component costs surged by $100M from $50M in FY2025 to $150M in FY2026 with the bulk absorbed in 2H, while management is paying premiums for component supply. If fixed-price municipal RFPs prevent cost pass-through, operating margin will drop below 24.0% compared to the 27.0%-27.56% house forecast path.5
Năm diễn biến có thể làm suy yếu luận điểm đầu tư của chúng tôi.
Memory cost inflation reaching $150M in FY2026 and procurement pricing rigidities compress operating margins below the 27.0% guidance trajectory.
Hiện tại:25.58% in FY2025
Cảnh báo nếu< 24.0%
Motorola Solutions commands a Wide economic moat anchored by steep switching costs, proprietary communications protocols, and an entrenched distribution presence across global public safety agencies. In FY2025, consolidated revenue reached $11,682M, with the United States market contributing $7,929M or 67.9% of the total. This concentration reflects decades of municipal relationship-building and capital investments into Mission-Critical Networks (MCN), Land Mobile Radio (LMR) APCO P25 systems, and 911 command center software that cannot be displaced without severe operational and financial risk to municipal customers.
The durability of MSI's moat is reinforced by its ability to cross-sell software and video surveillance into its core radio customer base. Management continues to report competitive RFP wins where entire municipalities migrate to MSI's unified ecosystem. With Command Center software expanding at ~15% and Video growing at 11%, recurring software revenue enhances gross margin stability and deepens agency lock-in, generating a 25.58% GAAP operating margin that substantially outperforms traditional IT hardware peers.
Motorola Solutions generates substantial economic profits, generating an ROIC of 23.59% that exceeds its computed cost of equity of 8.94% and computed WACC of 8.43% by more than 1,500 basis points. This economic spread is underpinned by a 25.58% GAAP operating margin in FY2025 and an asset-light reinvestment model where capex was just $265M (2.27% of revenue).27
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
The highlighted cell is Fair value when every assumption sits at its base level ($340.02). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $2.3B after modeled reinvestment of $199.8M, with terminal value at 79.8% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
The modal Base case reflects execution along the house forecast schedule. FY2026 revenue expands ~11% to $13.02B, with operating margin expanding ~170 bps to 27.0%. Growth moderates toward 6.3% by FY2029 while operating margin reaches 28.09%, supported by Command Center expansion (~15% growth) and Silvus integration (~$850M revenue).15
An exceptional quarterly beat driven by accelerated Command Center CAD software adoption and Silvus tactical radio demand would demonstrate that operational momentum can partially offset valuation headwinds, narrowing the divergence between market pricing and fundamental value.
Meeting guided Q3 operational targets confirms the baseline forecast schedule but leaves the stock trading at an elevated premium to fundamental fair value, confirming the existing stance.
A guidance reduction or margin contraction caused by unrecovered memory inflation ($100M headwind) would accelerate valuation multiple compression toward IT hardware peer averages.
Motorola Solutions exhibits high earnings quality supported by disciplined cash generation. In FY2025, operating cash flow of $2,837M converted 131.7% of GAAP net income ($2,154M). Stock-based compensation of $293M accounted for 2.51% of revenue, a conservative level relative to enterprise technology peers. Discrepancies between non-GAAP EPS guidance ($17.62-$17.72) and GAAP net income reflect standard amortization of acquired intangibles and acquisition-related adjustments rather than aggressive operational accounting.57
Achieving the guided ~170 bps operating margin expansion confirms operational leverage and tests MSI's capacity to absorb $100M in incremental memory component costs.5
Cash generation is a foundational strength for MSI. FY2025 operating cash flow reached $2,837M, converting 131.7% of GAAP net income of $2,154M. Free cash flow reached $2,572M, representing 22.0% of revenue. During Q2 2026, MSI generated just under $500M in operating cash flow ($469M reported in recent release) and $414M in free cash flow on capex of $55M. Strategic working capital allocations to device inventory have protected order fulfillment velocity amid component shortages without compromising annual cash conversion.567
High return on invested capital highlights MSI's proprietary public safety positioning, significant software gross margins, and an asset-light physical footprint. Economic profit generation is projected to persist over the 5-year forecast schedule as operating margins expand from 25.58% in FY2025 toward 28.09% by FY2029.
ROIC of 23.59% substantially exceeds computed WACC of 8.43% and cost of equity of 8.94% by more than 1,500 basis points.
FY2025 operating cash flow of $2,837M converted 1.32x GAAP ($2,154M), while was modest at $265M.
| Doanh thu | 11.682.000.000 US$ |
|---|---|
| Giá vốn doanh thu | 5.647.000.000 US$ |
| Lợi nhuận gộp | 6.035.000.000 US$ |
| Chi phí hoạt động | 3.047.000.000 US$ |
| Lợi nhuận hoạt động | 2.988.000.000 US$ |
| Các khoản ngoài hoạt động và thuế | -834.000.000 US$ |
| Lợi nhuận ròng | 2.154.000.000 US$ |
| Tổng tài sản | 19.389.000.000 US$ |
|---|---|
| Tiền mặt | 1.165.000.000 US$ |
| Tài sản ngắn hạn | 6.300.000.000 US$ |
| Tổng nợ phải trả | 16.962.000.000 US$ |
| Nợ ngắn hạn | 6.078.000.000 US$ |
| Vốn chủ sở hữu | 2.427.000.000 US$ |
| Lợi nhuận ròng | 2.154.000.000 US$ |
|---|---|
| Dòng tiền vào từ hoạt động | 2.872.000.000 US$ |
| Khấu hao và phân bổ | 425.000.000 US$ |
| Thù lao bằng cổ phiếu | 293.000.000 US$ |
| Dòng tiền hoạt động | 2.837.000.000 US$ |
| Dòng tiền ra từ hoạt động | 35.000.000 US$ |
| Tiền sẵn có | 6.329.000.000 US$ |
| Tiền đầu kỳ | 2.102.000.000 US$ |
| Dòng tiền vào từ tài chính | 1.309.000.000 US$ |
| Ảnh hưởng tỷ giá | 81.000.000 US$ |
| Dòng tiền ra từ đầu tư | 5.164.000.000 US$ |
| Capex | 265.000.000 US$ |
| Hoạt động đầu tư khác | 4.899.000.000 US$ |
| Tiền cuối kỳ | 1.165.000.000 US$ |
| Dòng tiền đầu tư | -5.164.000.000 US$ |
| Dòng tiền tài chính | 1.309.000.000 US$ |
Nguồn: SEC EDGAR · Nộp ngày 2026-02-12 · SEC EDGAR
| Doanh thu theo phân khúc hoạt động | Doanh thu | Tỷ trọng | so với cùng kỳ |
|---|---|---|---|
| Product And Systems Integration | 6,9 T US$ | 63,6% | 10,3% |
| Services And Software | 3,9 T US$ | 36,4% | 5,3% |
Dữ liệu tài chính tại thời điểm được dùng trong phân tích ngày 2026-09-30.
| Kỳ | Doanh thu | EBITDA | Lợi nhuận ròng | Dòng tiền hoạt động | Dòng tiền tự do | Capex | Khấu hao và phân bổ | Thù lao bằng cổ phiếu | Mua lại cổ phiếu | Cổ tức đã trả | Phát hành nợ ròng | Dòng tiền đầu tư | Dòng tiền tài chính | Tiền đầu kỳ | Tiền cuối kỳ | Tiền mặt và đầu tư | Tổng nợ | Biên hoạt động | ROIC | WACC | Chênh lệch ROIC−WACC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | 6 T US$ | 1,4 T US$ | 560 Tr US$ | 1,2 T US$ | 894 Tr US$ | 271 Tr US$ | 295 Tr US$ | 68 Tr US$ | 842 Tr US$ | 280 Tr US$ | — | -1 T US$ | -1 T US$ | — | 1 T US$ | 1 T US$ | 4,4 T US$ | 17,4% | — | 4,2% | — |
| 2017-12-31 | 6,4 T US$ | 1,6 T US$ | -155 Tr US$ | 1,3 T US$ | 1,1 T US$ | 227 Tr US$ | 343 Tr US$ | 66 Tr US$ | 483 Tr US$ | 307 Tr US$ | — | -448 Tr US$ | -722 Tr US$ | 1 T US$ | 1,3 T US$ | 1,2 T US$ | 4,5 T US$ | 20,1% | — | 3,7% | — |
| 2018-12-31 | 7,3 T US$ | 1,7 T US$ | 966 Tr US$ | 1,1 T US$ | 878 Tr US$ | 197 Tr US$ | 360 Tr US$ | 73 Tr US$ | 132 Tr US$ | 337 Tr US$ | — | -1,3 T US$ | 220 Tr US$ | 1,3 T US$ | 1,3 T US$ | 1,3 T US$ | 5,3 T US$ | 17,1% | — | 4,8% | — |
| 2019-12-31 | 7,9 T US$ | 1,6 T US$ | 868 Tr US$ | 1,8 T US$ | 1,6 T US$ | 248 Tr US$ | 394 Tr US$ | 118 Tr US$ | 315 Tr US$ | 379 Tr US$ | — | -934 Tr US$ | -1,1 T US$ | 1,3 T US$ | 1 T US$ | 1 T US$ | 5,7 T US$ | 20,0% | — | 4,1% | — |
| 2020-12-31 | 7,4 T US$ | 1,8 T US$ | 949 Tr US$ | 1,6 T US$ | 1,4 T US$ | 217 Tr US$ | 409 Tr US$ | 129 Tr US$ | 612 Tr US$ | 436 Tr US$ | — | -437 Tr US$ | -966 Tr US$ | 1 T US$ | 1,3 T US$ | 1,4 T US$ | 5,7 T US$ | 18,7% | — | 3,9% | — |
| 2021-12-31 | 8,2 T US$ | 2,2 T US$ | 1,2 T US$ | 1,8 T US$ | 1,6 T US$ | 243 Tr US$ | 438 Tr US$ | 129 Tr US$ | 528 Tr US$ | 482 Tr US$ | — | -742 Tr US$ | -429 Tr US$ | 1,3 T US$ | 1,9 T US$ | 1,9 T US$ | 6,1 T US$ | 20,4% | — | 4,7% | — |
| 2022-12-31 | 9,1 T US$ | 2,2 T US$ | 1,4 T US$ | 1,8 T US$ | 1,6 T US$ | 256 Tr US$ | 440 Tr US$ | 172 Tr US$ | 836 Tr US$ | 530 Tr US$ | 310 Tr US$ | -1,4 T US$ | -906 Tr US$ | 1,9 T US$ | 1,3 T US$ | 1,3 T US$ | 6,6 T US$ | 18,2% | — | 7,2% | — |
| 2023-12-31 | 10 T US$ | 2,3 T US$ | 1,7 T US$ | 2 T US$ | 1,8 T US$ | 253 Tr US$ | 356 Tr US$ | 212 Tr US$ | 804 Tr US$ | 589 Tr US$ | -1 Tr US$ | -414 Tr US$ | -1,3 T US$ | 1,3 T US$ | 1,7 T US$ | 1,7 T US$ | 6,6 T US$ | 23,0% | — | 7,1% | — |
| 2024-12-31 | 10,8 T US$ | 2,6 T US$ | 1,6 T US$ | 2,4 T US$ | 2,1 T US$ | 257 Tr US$ | 336 Tr US$ | 243 Tr US$ | 244 Tr US$ | 654 Tr US$ | -618 Tr US$ | -507 Tr US$ | -1,4 T US$ | 1,7 T US$ | 2,1 T US$ | 2,1 T US$ | 6,6 T US$ | 24,8% | — | 8,1% | — |
| 2025-12-31 | 11,7 T US$ | 3,5 T US$ | 2,2 T US$ | 2,8 T US$ | 2,6 T US$ | 265 Tr US$ | 425 Tr US$ | 293 Tr US$ | 1,2 T US$ | 728 Tr US$ | 3,2 T US$ | -5,2 T US$ | 1,3 T US$ | 2,1 T US$ | 1,2 T US$ | 1,2 T US$ | 9,8 T US$ | 25,6% | — | 7,1% | — |
Motorola Solutions Inc. (MSI) trades at 23.9x forward earnings against a peer median of 20.9x. Its EV/EBITDA of 22.0x compares with a peer median of 27.9x. The comparison uses 4 peers: Hewlett Packard Enterprise Company, Lumentum Holdings Inc., Intuit Inc. and Cadence Design Systems Inc., as of 2026-09-30.
Industry capex-to-depreciation stands at 1.26 and industry capex-to-revenue is 7.1%, indicating active capital investment across technology hardware and communications equipment.
A synchronized modernization cycle across public safety, emergency dispatch, and defense networks expands agency capital spending, driving double-digit growth in Command Center CAD software (~15%) and Video security (11%), while defense demand for mobile ad-hoc tactical networking accelerates Silvus revenue toward $850M.
A prolonged municipal budget contraction resulting from state and local tax revenue declines would curtail public safety capital outlays, exposing MSI's 67.9% US revenue concentration. In this downcycle, hardware refresh intervals lengthen, federal grant disbursements slow, and memory cost inflation ($100M increase in FY2026) compresses device margins during procurement delays.
Motorola Solutions holds an entrenched leadership position in public safety communications, commanding an estimated 67.9% of its revenue in the United States ($7,929M in FY2025). By coupling mission-critical LMR networks with high-margin software and video security, MSI achieves an industry-leading GAAP operating margin of 25.58%, far exceeding IT hardware peers such as HPE (12.56% operating margin). However, high domestic municipal exposure ties growth to governmental budgetary cycles.78
Under the committee's Sell rating and with the share price of $446.41 as of September 30, 2026 standing at a 31.3% premium to fair value ($340.02), a 0% position weighting is recommended. Capital should be preserved or allocated to opportunities trading at attractive discounts.4
Risk management under the Sell rating centers on avoiding capital loss from multiple derating. MSI currently trades at 23.87x forward P/E, an elevated level relative to infrastructure hardware peers (HPE at 14.03x) and above our authored 21.0x terminal multiple. Investors holding legacy positions should utilize ongoing liquidity to execute staged liquidations, managing risk around positive headline catalysts such as defense contract awards or municipal CAD adoption.
At 23.87x forward P/E and $446.41, MSI trades at a 31.29% premium to our intrinsic fair value midpoint of $340.02. With net debt at $8,601M ($9,766M total debt vs $1,165M cash), there is no margin of safety.47
Secular public safety upgrades, ~15% Command Center software growth, and tactical Silvus demand (~$850M) provide steady expansion. However, top-line growth is projected to normalize toward 7.3% by FY2028, making risk-reward unfavorable for new capital at 23.87x forward P/E.45
An annual dividend of $4.84 per share yields approximately 1.08% at $446.41, trailing the 5.24% risk-free rate by over 400 basis points while subjecting capital to severe multiple derating risk.24
We recommend selling or trimming positions in Motorola Solutions Inc. (MSI). At $446.41, the market assigns an NTM forward P/E of 23.87x, creating a 31.29% premium to our intrinsic fair value midpoint of $340.02. Despite high franchise quality, second-half FY2026 memory cost inflation of $100M and total debt of $9,766M severely tilt the risk-reward profile to the downside.45
Tactical capital should be reallocated toward opportunities with superior margin of safety. While long-term secular trends in tactical communications and public safety cloud migration remain intact, buying at current multiples exposes investors to multiple derating toward peer norms (such as HPE at 14.03x forward P/E) if municipal budget cycles soften or memory inflation lingers into FY2027.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
With US revenue accounting for 67.87% ($7,929M) of total revenue and Products & SI representing $6,883M, a municipal budget freeze or federal grant allocation pause would drag top-line growth below 4.0% YoY, breaking consensus forecasts of 11.48% in FY2026 and 8.91% in FY2027.18
MSI trades at a forward P/E of 23.87x, compared to peer HPE at 14.03x. If public safety hardware revenue decelerates and software multiple expansion fails to compensate, the terminal exit multiple derates from the assumed 21.0x by 20% to below 16.8x.34
Deceleration in Command Center CAD or video software renewals signaling municipal budget constraints and moat narrowing.
Hiện tại:11.0% guided for FY2026
Cảnh báo nếu< 6.0%
Supply chain bottlenecks or delays in Salt Lake City capacity scaling leading to unfulfilled radio and tactical mesh backlogs.
Hiện tại:11.0% guided for FY2026
Cảnh báo nếu< 5.0%
Inability to de-lever in an elevated risk-free rate environment (5.24%), forcing capital expenditure curtailments or suspension of share buybacks.
Hiện tại:3.03x net debt to operating cash flow in FY2025 ($8,601M net debt / $2,837M operating cash flow)
Cảnh báo nếu> 3.5x
Working capital bloat from component stockpiling or deferred municipal receivables degrading free cash flow below capital return requirements.
Hiện tại:119.4% in FY2025 ($2,572M FCF / $2,154M net income)
Cảnh báo nếu< 80.0%
| medium |
| 6 to 18 months |
| Carrying strategic device inventory and collaborating with tier-1 semiconductor suppliers, although memory costs surged by $100M to $150M in FY2026.5 |
| Municipal Budget Contraction and Public Safety Grant Deferrals | medium | 12 to 24 months | Long-term recurring service and software maintenance agreements insulate cash flows when municipal hardware upgrade cycles stretch.5 |
Under the moderate discount rate, 68,73 US$ comes from forecast-period earnings and 291 US$ from the long-term value, totaling 360 US$.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Value each distinct segment, subtract corporate overhead and net debt, add probability-weighted optionality, and divide by diluted shares.
Solve for the growth rate that makes the model value equal the report-date share price.
Project revenue, apply a terminal EV/revenue multiple, discount enterprise value, subtract net debt, and divide by diluted shares.
Discount the explicit dividend path and its Gordon-growth terminal value at cost of equity.
In the Bull case, accelerated adoption of Command Center cloud CAD software and AI video analytics pushes Software and Services revenue growth past 14%, while Silvus and tactical communications exceed expectations. Operating margin expands past 28.5% as manufacturing efficiencies from the Salt Lake City facility materialize in early 2027. Sustained double-digit earnings compounding enables substantial EPS expansion by FY2030.5
Sustained double-digit software expansion is critical for gross margin accretion and justifies long-term competitive moat durability.5
Memory expenses rose by $100M to $150M for FY2026, with the bulk of inflation absorbed in the second half.5
Order intake momentum provides direct visibility into municipal procurement health and verifies demand resiliency across core LMR and video systems.5
| $14.18B |
| $15.21B |
| $16.18B |
| Revenue growth | 0.7% | 11.0% | 8.6% | 7.3% | 6.3% |
| Operating margin | 27.0% | 27.0% | 27.6% | 27.8% | 28.1% |
| Operating income | $3.17B | $3.52B | $3.91B | $4.23B | $4.54B |
| Tax rate | 21.3% | 22.3% | 22.3% | 22.5% | 22.5% |
| NOPAT | $2.50B | $2.74B | $3.04B | $3.28B | $3.52B |
| Reinvestment | $199.84M | $219.20M | $273.39M | $328.03M | $352.24M |
| Reinvestment rate (of NOPAT) | 8.0% | 8.0% | 9.0% | 10.0% | 10.0% |
| Free cash flow to firm | $2.30B | $2.52B | $2.76B | $2.95B | $3.17B |
| Product and Systems Integration revenue | $7.48B | $8.31B | $9.02B | $9.68B | $10.29B |
| Services and Software revenue | $4.28B | $4.75B | $5.16B | $5.53B | $5.88B |
| Terminal growth | 3.0% | 3.0% | 3.0% | 3.0% | 3.0% |
Motorola Solutions maintains a disciplined capital allocation framework focused on organic capacity additions, tactical M&A, and shareholder distributions. In FY2025, operating cash flow of $2,837M funded $265M in capital expenditures (2.27% of revenue), yielding free cash flow of $2,572M. The company deployed excess capital into share repurchases ($1,154M in FY2025) and regular dividends ($4.84 per share baseline). However, balance-sheet leverage remains elevated, with total debt of $9,766M against cash of $1,165M resulting in net debt of $8,601M. In an environment where the risk-free rate is 5.24% and pre-tax cost of debt is 5.78%, capital allocation will require prioritising debt repayment over aggressive buybacks.
Services & Software generated $3,934M in FY2024 and is guided to grow 11% in FY2026, with Command Center expanding ~15%.
Expanding software revenue mix cushions hardware cyclicality and underpins operating margin expansion from 25.58% in FY2025 toward 28.09% by FY2029.
Total debt stands at $9,766M against cash of $1,165M, resulting in net debt of $8,601M or $51.97 per share.
Substantial balance-sheet debt reduces equity value in unlevered DCF models, leaving equity holders vulnerable at current trading multiples (23.87x forward P/E).
| Biên |
|---|
| MSI | Motorola Solutions Inc. | $73.9B | 23.9x | 6.0x | 22.0x | 91.6% | — |
| HPE | Hewlett Packard Enterprise Company | $85.6B | 14.0x | 2.0x | 13.9x | 10.9% | 12.6% |
| LITE | Lumentum Holdings Inc. | $86.7B | 27.8x | 28.8x | 107.7x | -240.0% | 28.0% |
| INTU | Intuit Inc. | $73.8B | 10.2x | 3.4x | 10.6x | 23.6% | 17.6% |
| CDNS | Cadence Design Systems Inc. | $91.1B | 34.6x | 15.6x | 41.9x | 23.2% | 28.6% |
| positive |
| Escalating global geopolitical tensions and military modernization drive adoption of mobile ad-hoc mesh networking (MANET), lifting Silvus full-year revenue to ~$850M. |
| Semiconductor Component and Memory Pricing Volatility | negative | Semiconductor and memory component cost spikes increase procurement expenses from $50M in FY2025 to $150M in FY2026, creating margin headwinds across hardware deliveries. |
| < 6.0% YoY |
| Trigger immediate re-evaluation of competitive moat durability; downgrade long-term growth and terminal multiple assumptions.5 |
| Products and Systems Integration Revenue Growth | < 5.0% YoY | Assess whether Salt Lake City facility buildout or device procurement pushouts are impairing physical backlog conversion.5 |
| Free Cash Flow Conversion | < 80% of GAAP Net Income | Re-examine capital allocation discipline and working capital drag on net debt de-leveraging.46 |
| Net Debt to Operating Cash Flow | > 3.5x | Halt all discretionary share repurchases and redirect 100% of excess cash flow to debt retirement to prevent credit rating pressure.47 |
