Present Value of Free Cash Flow to the Firm (FCFF)
In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Free cash flow to the firm (FCFF) is generally described as cash flows after direct costs and before any payments to capital suppliers.
Paying user area
Try for free
Motorola Solutions Inc. pages available for free this week:
- Income Statement
- Common-Size Balance Sheet: Assets
- Common-Size Balance Sheet: Liabilities and Stockholders’ Equity
- Analysis of Solvency Ratios
- Analysis of Reportable Segments
- Capital Asset Pricing Model (CAPM)
- Selected Financial Data since 2005
- Net Profit Margin since 2005
- Total Asset Turnover since 2005
- Price to Operating Profit (P/OP) since 2005
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Motorola Solutions Inc. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Intrinsic Stock Value (Valuation Summary)
Motorola Solutions Inc., free cash flow to the firm (FCFF) forecast
US$ in millions, except per share data
| Year | Value | FCFFt or Terminal value (TVt) | Calculation | Present value at |
|---|---|---|---|---|
| 01 | FCFF0 | |||
| 1 | FCFF1 | = × (1 + ) | ||
| 2 | FCFF2 | = × (1 + ) | ||
| 3 | FCFF3 | = × (1 + ) | ||
| 4 | FCFF4 | = × (1 + ) | ||
| 5 | FCFF5 | = × (1 + ) | ||
| 5 | Terminal value (TV5) | = × (1 + ) ÷ ( – ) | ||
| Intrinsic value of Motorola Solutions Inc. capital | ||||
| Less: Long-term debt (fair value) | ||||
| Intrinsic value of Motorola Solutions Inc. common stock | ||||
| Intrinsic value of Motorola Solutions Inc. common stock (per share) | ||||
| Current share price | ||||
Based on: 10-K (reporting date: 2023-12-31).
Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.
Weighted Average Cost of Capital (WACC)
Motorola Solutions Inc., cost of capital
| Value1 | Weight | Required rate of return2 | Calculation | |
|---|---|---|---|---|
| Equity (fair value) | ||||
| Long-term debt (fair value) | = × (1 – ) |
Based on: 10-K (reporting date: 2023-12-31).
1 US$ in millions
Equity (fair value) = No. shares of common stock outstanding × Current share price
= ×
=
Long-term debt (fair value). See details »
2 Required rate of return on equity is estimated by using CAPM. See details »
Required rate of return on debt. See details »
Required rate of return on debt is after tax.
Estimated (average) effective income tax rate
= ( + + + + ) ÷ 5
=
WACC =
FCFF Growth Rate (g)
FCFF growth rate (g) implied by PRAT model
Motorola Solutions Inc., PRAT model
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
2023 Calculations
2 Interest expense, after tax = Interest expense × (1 – EITR)
= × (1 – )
=
3 EBIT(1 – EITR)
= Net earnings attributable to Motorola Solutions, Inc. + Interest expense, after tax
= +
=
4 RR = [EBIT(1 – EITR) – Interest expense (after tax) and dividends] ÷ EBIT(1 – EITR)
= [ – ] ÷
=
5 ROIC = 100 × EBIT(1 – EITR) ÷ Total capital
= 100 × ÷
=
6 g = RR × ROIC
= ×
=
FCFF growth rate (g) implied by single-stage model
g = 100 × (Total capital, fair value0 × WACC – FCFF0) ÷ (Total capital, fair value0 + FCFF0)
= 100 × ( × – ) ÷ ( + )
=
where:
Total capital, fair value0 = current fair value of Motorola Solutions Inc. debt and equity (US$ in millions)
FCFF0 = the last year Motorola Solutions Inc. free cash flow to the firm (US$ in millions)
WACC = weighted average cost of Motorola Solutions Inc. capital
FCFF growth rate (g) forecast
Motorola Solutions Inc., H-model
| Year | Value | gt |
|---|---|---|
| 1 | g1 | |
| 2 | g2 | |
| 3 | g3 | |
| 4 | g4 | |
| 5 and thereafter | g5 |
where:
g1 is implied by PRAT model
g5 is implied by single-stage model
g2, g3 and g4 are calculated using linear interpoltion between g1 and g5
Calculations
g2 = g1 + (g5 – g1) × (2 – 1) ÷ (5 – 1)
= + ( – ) × (2 – 1) ÷ (5 – 1)
=
g3 = g1 + (g5 – g1) × (3 – 1) ÷ (5 – 1)
= + ( – ) × (3 – 1) ÷ (5 – 1)
=
g4 = g1 + (g5 – g1) × (4 – 1) ÷ (5 – 1)
= + ( – ) × (4 – 1) ÷ (5 – 1)
=