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.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Motorola Solutions Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net earnings attributable to Motorola Solutions, Inc. 1,709 1,363 1,245 949 868
Add: Net income attributable to noncontrolling interest 5 4 5 4 3
Add: Income tax expense 432 148 302 221 130
Earnings before tax (EBT) 2,146 1,515 1,552 1,174 1,001
Add: Interest expense 249 240 215 233 237
Earnings before interest and tax (EBIT) 2,395 1,755 1,767 1,407 1,238
Add: Depreciation and amortization 356 440 438 409 394
Earnings before interest, tax, depreciation and amortization (EBITDA) 2,751 2,195 2,205 1,816 1,632

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).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Motorola Solutions Inc. EBITDA decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Enterprise Value to EBITDA Ratio, Current

Motorola Solutions Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 70,827
Earnings before interest, tax, depreciation and amortization (EBITDA) 2,751
Valuation Ratio
EV/EBITDA 25.75
Benchmarks
EV/EBITDA, Competitors1
Apple Inc. 27.08
Arista Networks Inc. 47.90
Cisco Systems Inc. 14.20
Super Micro Computer Inc. 30.14
EV/EBITDA, Sector
Technology Hardware & Equipment 25.58
EV/EBITDA, Industry
Information Technology 35.15

Based on: 10-K (reporting date: 2023-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Motorola Solutions Inc., historical EV/EBITDA 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)
Enterprise value (EV)1 58,138 49,420 41,010 34,544 35,601
Earnings before interest, tax, depreciation and amortization (EBITDA)2 2,751 2,195 2,205 1,816 1,632
Valuation Ratio
EV/EBITDA3 21.13 22.51 18.60 19.02 21.81
Benchmarks
EV/EBITDA, Competitors4
Apple Inc. 21.66 19.15 20.47 23.12 13.59
Arista Networks Inc. 31.29 24.52 37.28 26.95 16.05
Cisco Systems Inc. 12.16 10.52 15.05 9.69 11.36
Super Micro Computer Inc. 16.77 10.50 11.19 10.65 7.75
EV/EBITDA, Sector
Technology Hardware & Equipment 20.69 18.24 19.98 20.90 13.22
EV/EBITDA, Industry
Information Technology 23.65 18.58 20.64 19.71 14.59

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 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 58,138 ÷ 2,751 = 21.13

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Motorola Solutions Inc. EV/EBITDA ratio increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.