Motorola Solutions, Inc.
Bear Case (25th pct.)
-44.0% vs price
Base Case (Median)
-34.9% vs price
Bull Case (75th pct.)
-29.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1017.11 | 134.3% | High (40%) |
| PE Comparable | $315.56 | -27.3% | Medium (25%) |
| Growth Trajectory DCF | $274.14 | -36.9% | Medium (20%) |
| Graham Number | $63.63 | -85.3% | Low (10%) |
| EV/EBITDA | $212.09 | -51.2% | Medium (20%) |
| EV/FCF | $299.40 | -31.0% | Medium (20%) |
| Earnings Power Value | $282.53 | -34.9% | Medium (50%) |
Based on 7 out of 8 methods, MSI appears overvalued at the current price of $434.20. The base case fair value of $282.53 implies 34.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.