Stock Analysis on Net

Motorola Solutions Inc. (NYSE:MSI)

$22.49

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

Price to FCFE (P/FCFE)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to Equity (FCFE)

Motorola Solutions Inc., FCFE 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.
Earnings attributable to noncontrolling interests
Net noncash charges
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments
Net cash provided by operating activities
Capital expenditures
Proceeds from sales of property, plant and equipment
Net proceeds from issuance of debt
Repayment of debt
Repayment of unsecured revolving credit facility draw
Proceeds from unsecured revolving credit facility draw
Revolving credit facility renewal fees
Settlement of conversion premium on 2.00% senior convertible notes
Free cash flow to equity (FCFE)

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).


Net cash provided by operating activities
The net cash provided by operating activities shows a moderate fluctuation over the presented periods. Starting at 1,823 million US dollars in 2019, the figure declined to 1,613 million in 2020. It subsequently increased to 1,837 million in 2021 and slightly decreased to 1,823 million in 2022. The most recent data point for 2023 indicates an increase to 2,044 million US dollars, reaching the highest level across the five-year span. This suggests a recovery and growth in operating cash generation capacity in the latest period.
Free cash flow to equity (FCFE)
The free cash flow to equity exhibits an upward trend from 2019 to 2021, rising from 1,021 million to 2,084 million US dollars, more than doubling during this period. After peaking in 2021, FCFE declined to 1,877 million in 2022 and further to 1,790 million in 2023. Despite this decrease, FCFE remains significantly higher than the 2019 level. This pattern indicates strong cash flow generation available to equity holders with some reduction in the last two years, which may be attributed to changes in capital expenditures, working capital, or other financing factors.

Price to FCFE Ratio, Current

Motorola Solutions Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Apple Inc.
Arista Networks Inc.
Cisco Systems Inc.
Dell Technologies Inc.
Super Micro Computer Inc.
P/FCFE, Sector
Technology Hardware & Equipment
P/FCFE, Industry
Information Technology

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

1 Click competitor name to see calculations.

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


Price to FCFE Ratio, Historical

Motorola Solutions Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Apple Inc.
Arista Networks Inc.
Cisco Systems Inc.
Dell Technologies Inc.
Super Micro Computer Inc.
P/FCFE, Sector
Technology Hardware & Equipment
P/FCFE, Industry
Information Technology

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 Data adjusted for splits and stock dividends.

2 See details »

3 2023 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of Motorola Solutions Inc. Annual Report.

5 2023 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.


Share Price Trend
The share price exhibited a consistent upward trajectory over the five-year period. It started at $184.41 at the end of 2019, experienced a slight dip to $181.07 in 2020, then increased significantly each subsequent year, reaching $323.90 by the end of 2023. This represents an overall strong appreciation in market value.
FCFE Per Share Trend
The Free Cash Flow to Equity (FCFE) per share showed a steady increase from 2019 through 2021, growing from $5.99 to $12.39. However, FCFE per share declined in 2022 to $11.22 and further decreased in 2023 to $10.77, indicating a recent downturn in cash flow generation available to equity holders after a period of growth.
P/FCFE Ratio Trend
The Price-to-FCFE multiple decreased markedly from 30.81 in 2019 to a low of 17.84 in 2021, suggesting the market's increasing valuation of cash flow generation relative to share price during this stage. However, this trend reversed beginning in 2022, with the P/FCFE rising to 23.82 and then to 30.06 in 2023, reflecting either a higher share price relative to cash flow or investor expectations of future growth despite declining FCFE per share.
Overall Insights
The data reveals an initial phase where improving cash flows drove higher investor confidence, lowering the P/FCFE ratio. More recently, the rise in share price amid declining FCFE per share has increased the valuation multiple, suggesting potential investor optimism or pricing in of future performance improvements. This divergence between share price growth and cash flow per share performance may warrant closer monitoring of underlying earnings quality and market expectations.