Discounted Cash Flow
Motorola Solutions, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $6.0b | $560.0m | $894.0m | 9.3% | $3.30 |
| 2017 | $6.4b (5.7%) | $-155.0m (-127.7%) | $1.1b (25.2%) | -2.4% (-126.2%) | $-0.95 (-128.8%) |
| 2018 | $7.3b (15.1%) | $966.0m (723.2%) | $878.0m (-21.5%) | 13.2% (641.5%) | $5.95 (726.3%) |
| 2019 | $7.9b (7.4%) | $868.0m (-10.1%) | $1.6b (79.4%) | 11.0% (-16.3%) | $5.21 (-12.4%) |
| 2020 | $7.4b (-6.0%) | $949.0m (9.3%) | $1.4b (-11.4%) | 12.8% (16.3%) | $5.58 (7.1%) |
| 2021 | $8.2b (10.2%) | $1.2b (31.2%) | $1.6b (14.2%) | 15.2% (19.0%) | $7.36 (31.9%) |
| 2022 | $9.1b (11.5%) | $1.4b (9.5%) | $1.6b (-1.7%) | 15.0% (-1.8%) | $8.14 (10.6%) |
| 2023 | $10.0b (9.5%) | $1.7b (25.4%) | $1.8b (14.3%) | 17.1% (14.5%) | $10.23 (25.7%) |
| 2024 | $10.8b (8.4%) | $1.6b (-7.7%) | $2.1b (19.2%) | 14.6% (-14.9%) | $9.45 (-7.6%) |
| 2025 | $11.7b (8.0%) | $2.2b (36.6%) | $2.6b (20.5%) | 18.4% (26.5%) | $12.93 (36.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.