|
Motorola Solutions, Inc. (MSI) DCF Valuation
US | Technology | Communication Equipment | NYSE
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Motorola Solutions, Inc. (MSI) Bundle
Designed for accuracy, our Motorola Solutions, Inc. (MSI) DCF Calculator enables you to evaluate the valuation of Motorola Solutions, Inc. (MSI) using real-world financial data and offers complete flexibility to modify all essential parameters for enhanced projections.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 7,887.0 | 7,414.0 | 8,171.0 | 9,112.0 | 9,978.0 | 10,607.4 | 11,276.6 | 11,988.0 | 12,744.2 | 13,548.2 |
Revenue Growth, % | 0 | -6 | 10.21 | 11.52 | 9.5 | 6.31 | 6.31 | 6.31 | 6.31 | 6.31 |
EBITDA | 1,674.0 | 1,865.0 | 2,257.0 | 2,257.0 | 2,812.0 | 2,693.3 | 2,863.2 | 3,043.8 | 3,235.8 | 3,440.0 |
EBITDA, % | 21.22 | 25.16 | 27.62 | 24.77 | 28.18 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 |
Depreciation | 436.0 | 458.0 | 490.0 | 502.0 | 417.0 | 581.1 | 617.8 | 656.7 | 698.1 | 742.2 |
Depreciation, % | 5.53 | 6.18 | 6 | 5.51 | 4.18 | 5.48 | 5.48 | 5.48 | 5.48 | 5.48 |
EBIT | 1,238.0 | 1,407.0 | 1,767.0 | 1,755.0 | 2,395.0 | 2,112.2 | 2,245.5 | 2,387.1 | 2,537.7 | 2,697.8 |
EBIT, % | 15.7 | 18.98 | 21.63 | 19.26 | 24 | 19.91 | 19.91 | 19.91 | 19.91 | 19.91 |
Total Cash | 1,001.0 | 1,254.0 | 1,874.0 | 1,325.0 | 1,705.0 | 1,785.6 | 1,898.3 | 2,018.0 | 2,145.3 | 2,280.7 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 2,458.0 | 1,390.0 | 2,491.0 | 2,633.0 | 2,884.0 | 2,931.9 | 3,116.8 | 3,313.5 | 3,522.5 | 3,744.7 |
Account Receivables, % | 31.17 | 18.75 | 30.49 | 28.9 | 28.9 | 27.64 | 27.64 | 27.64 | 27.64 | 27.64 |
Inventories | 447.0 | 508.0 | 788.0 | 1,055.0 | 827.0 | 891.7 | 947.9 | 1,007.7 | 1,071.3 | 1,138.9 |
Inventories, % | 5.67 | 6.85 | 9.64 | 11.58 | 8.29 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 |
Accounts Payable | 618.0 | 612.0 | 851.0 | 1,207.0 | 881.0 | 1,030.6 | 1,095.7 | 1,164.8 | 1,238.3 | 1,316.4 |
Accounts Payable, % | 7.84 | 8.25 | 10.41 | 13.25 | 8.83 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 |
Capital Expenditure | -248.0 | -217.0 | -243.0 | -256.0 | -253.0 | -305.3 | -324.5 | -345.0 | -366.8 | -389.9 |
Capital Expenditure, % | -3.14 | -2.93 | -2.97 | -2.81 | -2.54 | -2.88 | -2.88 | -2.88 | -2.88 | -2.88 |
Tax Rate, % | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 |
EBITAT | 1,073.5 | 1,137.3 | 1,417.5 | 1,578.9 | 1,907.3 | 1,763.2 | 1,874.4 | 1,992.6 | 2,118.3 | 2,252.0 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -1,025.5 | 2,379.3 | 522.5 | 1,771.9 | 1,722.3 | 2,076.1 | 1,991.4 | 2,117.0 | 2,250.6 | 2,392.5 |
WACC, % | 8.68 | 8.66 | 8.66 | 8.69 | 8.65 | 8.67 | 8.67 | 8.67 | 8.67 | 8.67 |
PV UFCF | ||||||||||
SUM PV UFCF | 8,439.5 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 2,488 | |||||||||
Terminal Value | 53,310 | |||||||||
Present Terminal Value | 35,181 | |||||||||
Enterprise Value | 43,621 | |||||||||
Net Debt | 4,845 | |||||||||
Equity Value | 38,776 | |||||||||
Diluted Shares Outstanding, MM | 172 | |||||||||
Equity Value Per Share | 225.31 |
What You Will Get
- Real MSI Financial Data: Pre-filled with Motorola Solutions' historical and projected data for precise analysis.
- Fully Editable Template: Easily modify key inputs such as revenue growth, WACC, and EBITDA %.
- Automatic Calculations: Observe Motorola Solutions' intrinsic value update instantly based on your adjustments.
- Professional Valuation Tool: Crafted for investors, analysts, and consultants aiming for accurate DCF results.
- User-Friendly Design: Intuitive structure and straightforward instructions suitable for all experience levels.
Key Features
- Comprehensive Financial Data: Gain access to reliable pre-loaded historical data and future forecasts for Motorola Solutions, Inc. (MSI).
- Adjustable Forecast Parameters: Modify the highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
- Real-Time Calculations: Enjoy automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries that make it easy to interpret your valuation findings.
- Designed for All Skill Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the prebuilt Excel template containing Motorola Solutions, Inc. (MSI) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly observe updated results, including Motorola Solutions, Inc.'s (MSI) intrinsic value.
- Step 5: Make informed investment choices or generate reports based on the outputs.
Why Choose This Calculator?
- Accuracy: Real Motorola Solutions financials ensure data accuracy.
- Flexibility: Designed for users to test and modify inputs freely.
- Time-Saving: Skip the hassle of building a DCF model from scratch.
- Professional-Grade: Developed with CFO-level precision and usability in mind.
- User-Friendly: Easy to use, even for those without advanced financial modeling experience.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Motorola Solutions, Inc. (MSI) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Motorola Solutions, Inc. (MSI).
- Consultants: Deliver professional valuation insights on Motorola Solutions, Inc. (MSI) to clients quickly and accurately.
- Business Owners: Understand how technology leaders like Motorola Solutions, Inc. (MSI) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Motorola Solutions, Inc. (MSI).
What the Template Contains
- Pre-Filled Data: Includes Motorola Solutions’ historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Motorola Solutions’ profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.