Stock Analysis on Net
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).


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. 34.26
Arista Networks Inc. 57.54
Cisco Systems Inc. 21.75
Dell Technologies Inc. 30.44
Lumentum Holdings Inc. —
Super Micro Computer Inc. 10.75
EV/EBITDA, Sector
Technology Hardware & Equipment 38.57
EV/EBITDA, Industry
Information Technology 57.52

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 —
Arista Networks Inc. 31.29 24.52 37.29 — —
Cisco Systems Inc. 12.16 10.52 15.05 — —
Dell Technologies Inc. 6.61 4.85 9.32 — —
Lumentum Holdings Inc. 23.03 11.47 7.83 — —
Super Micro Computer Inc. 16.77 10.50 11.19 — —
EV/EBITDA, Sector
Technology Hardware & Equipment 20.01 17.24 19.12 — —
EV/EBITDA, Industry
Information Technology 23.55 18.32 20.52 — —

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.