Stock Analysis on Net

Motorola Solutions Inc. (NYSE:MSI)

This company has been moved to the archive! The financial data has not been updated since August 1, 2024.

Market Value Added (MVA)

Microsoft Excel

Market value added (MVA) is the difference between a firm fair value and its invested capital. MVA is a measure of the value a company has created in excess of the resources already committed to the enterprise.


MVA

Motorola Solutions Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Fair value of long-term debt1 6,400 5,900 6,200 5,800 5,500
Operating lease liability 532 537 437 528 619
Market value of common equity 53,810 44,716 37,174 30,606 31,456
Preferred stock, $100 par value; none issued and outstanding
Noncontrolling interests 15 15 17 17 17
Market (fair) value of Motorola Solutions 60,757 51,168 43,828 36,951 37,592
Less: Invested capital2 8,921 8,350 7,857 6,976 6,887
MVA 51,836 42,818 35,971 29,975 30,705

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).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Motorola Solutions Inc. market (fair) value less invested capital. Motorola Solutions Inc. MVA increased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

Motorola Solutions Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 51,836 42,818 35,971 29,975 30,705
Invested capital2 8,921 8,350 7,857 6,976 6,887
Performance Ratio
MVA spread ratio3 581.06% 512.79% 457.82% 429.69% 445.85%
Benchmarks
MVA Spread Ratio, Competitors4
Apple Inc. 4,423.16% 5,157.62% 5,626.48% 4,945.07% 2,012.85%
Arista Networks Inc. 1,572.10% 1,223.83% 1,867.28% 1,067.73% 782.88%
Cisco Systems Inc. 279.75% 214.20% 329.31% 225.53% 295.15%
Super Micro Computer Inc. 466.63% 91.12% 50.17% 20.30% 2.42%

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).

1 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 51,836 ÷ 8,921 = 581.06%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Motorola Solutions Inc. MVA spread ratio improved from 2021 to 2022 and from 2022 to 2023.

MVA Margin

Motorola Solutions Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 51,836 42,818 35,971 29,975 30,705
Net sales 9,978 9,112 8,171 7,414 7,887
Performance Ratio
MVA margin2 519.51% 469.91% 440.23% 404.30% 389.32%
Benchmarks
MVA Margin, Competitors3
Apple Inc. 695.76% 609.53% 653.71% 648.08% 392.95%
Arista Networks Inc. 1,189.21% 844.68% 1,096.71% 834.74% 575.84%
Cisco Systems Inc. 278.31% 240.26% 367.17% 235.28% 311.35%
Super Micro Computer Inc. 158.10% 38.75% 18.09% 7.53% 0.78%

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).

1 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Net sales
= 100 × 51,836 ÷ 9,978 = 519.51%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Motorola Solutions Inc. MVA margin ratio improved from 2021 to 2022 and from 2022 to 2023.