Motorola Solutions (MSI) Last Update 6/13/21
Related: NOK CSCO JNPR ERIC
% of Stock Price
Revenue
Gross Profits
Free Cash Flow
Motorola Solutions
STOCK PRICE
DIVISION
% of STOCK PRICE
Products
59.9%
$139
Services
40.1%
$93
Net Debt
9.4% $22
TOTAL
100%
$232
$210.51
Yours
Trefis Price
N/A
$237
Market
 
Top Drivers for Period
Key Drivers
loading revenue data...
loading ebitda data...
loading cash flow data...

RECENT NEWS AND ANALYSIS

Potential upside & downside to trefis price

Motorola Solutions Company

VALUATION HIGHLIGHTS

  1. Products constitute 60% of the Trefis price estimate for Motorola Solutions's stock.
  2. Services constitute 40% of the Trefis price estimate for Motorola Solutions's stock.

WHAT HAS CHANGED?

  1. Latest Earnings- Q1'21
Motorola delivered an improved performance for Q1 2021. The company's net sales rose to $1.77 billion, driven by growth from both the products and services segments. Operating income rose to $298 million from $259 million over the same period. Despite a slight increase in the effective tax rate, EPS rose from $1.15 to $1.44 over this period.

  1. Recent acquisitions
In mid-2018, Motorola Solutions acquired Avigilon, a maker of security cameras and video analytics systems. The deal could allow the company to provide a broader portfolio of solutions for commercial and government customers while capitalizing on the current backlash against Chinese-made tech products such as surveillance cameras in Western markets. Separately, in July 2019, the company acquired WatchGuard, one of the largest providers of body-worn cameras, which are supplied to police departments.

POTENTIAL UPSIDE & DOWNSIDE TO TREFIS PRICE

Below are key drivers of Motorola Solutions' value that present opportunities for upside or downside to the current Trefis price estimate for the company:

Motorola Solutions Gross Profit Margins

  • Motorola Solutions Products' Gross Profit Margins: Motorola Solutions Products' gross margins declined slightly from around 58% in 2012 to 57% in 2019. We expect this metric to decline over the long-term, as the company faces a threat from the new FirstNet first responder network in the U.S. and also due to a higher mix of non-LMR sales, which could have lower margins. However, if Motorola Solutions' margins increase to reach historical levels of around 60% by the end of our forecast period, there could be an upside of about 5% to our Trefis price estimate for Motorola Solutions's stock.

  • Services Revenue as % of Product Revenue: Motorola Solutions Services Revenue as % of Product Revenue has increased from 48% in 2012 to over 66% in 2019. This was primarily on account of higher software sales and the addition of Vaas revenues to the services division. Going forward, we expect this percentage to increase as the company shifts its focus more towards software and services. If Motorola Solutions' Services Revenue as % of Product Revenue increases more than our expectations to reach levels of around 80% by the end of our forecast period, there could be an upside of about 7% to our Trefis price estimate for Motorola Solutions's stock.

BUSINESS SUMMARY

Motorola Solutions is a mission-critical telecommunications equipment provider and sells radios, accessories, base stations, and other equipment to government agencies, including law enforcement and emergency services agencies, and commercial clients. It also provides comprehensive services for government, public safety, and commercial communication networks.

Government Security devices are the devices used for:

  1. Aiding police departments to communicate with its patrol cars and help respond to crime incidents efficiently.
  2. Tools for electric power distribution, fire station alerting, irrigation control, and video instruments for traffic control purposes.

Commercial Security devices are the devices used for:

  1. Baggage tracking at airports and transit authorities.
  2. Retailers to drive workforce productivity with wireless WLAN.
  3. Healthcare centers as technologies instruments.
  4. Wireless connectivity at universities.

SOURCES OF VALUE

We believe the Products segment is the most valuable segment for the following reason:

Higher revenues from Products

Motorola's Products division, which primarily sells Land Mobile Radio products and security cameras, is the biggest source of Motorola's valuation, as it accounts for roughly 60% of total revenues.

Higher margins

Margins from the Products division are also higher, standing at over 57% compared to 39% levels for the services division.

KEY TRENDS

  1. Widespread LTE shift

    • The adoption of LTE for public safety use and the broader trend of an analog-to-digital shift in the U.S. and internationally are likely to be the key drivers of Motorola’s value in the near future.
    • U.S. public safety spending in the coming years will be bolstered by the job creation bill passed in 2012 that reallocated the D Block spectrum for public safety use and provided funding of $7 billion to build out a nationwide network over eight years.
    • Motorola is also likely to benefit from the stickiness of its government customers as well as its strong market position. The large installed base of security devices is also expected to grab a big chunk of that market going forward.
  2. Continued government spending on critical security systems

    • The Government is increasingly migrating to more technologically advanced systems with real-time data storage while replacing manual activities. This will require similar upgrades to its systems. In such a scenario, Motorola's services department is going to be a major beneficiary.
    • Due to increased security deployed by the government at the airport to deter illegal immigration, the government will need technical support. Motorola's Biometrics service meets that need.
  3. Acquisitions will help to achieve continuous growth

    • In 2019, the company acquired VaaS International Holdings, a company that is a global provider of data and image analytics for vehicle location and WatchGuard, a provider of in-car and body-worn video solutions. In addition to this, Motorola also made a couple of other acquisitions. Motorola is leveraging its strong product innovation to remain a step ahead of its competitors, which is helping it win critical contracts. This should help the company to achieve steady growth over the coming years.
  4. Airwave acquisition to help recurring revenues

    • In 2015, Motorola acquired Airwave Solutions, which operates and owns one of the largest public safety radio networks. The company announced at the end of the year that the acquisition was complete and that Airwave will increase Motorola’s recurring revenue pool by close to 50% going forward. Given that much of Motorola’s growth is dependent on its ability to win new contracts and extend the existing ones, an increase in recurring revenues will surely ease some pressure. While Motorola is not short on order backlogs, the market opportunity is relatively limited since it is directly linked to governments’ public safety budgets. Airwave Solutions provides TETRA (Terrestrial Trunked Radio) communication systems for the U.K. fire, police, and ambulance emergency services. The acquisition can help Motorola strengthen its presence in the UK, and can also help in technological advancements in the US. By leveraging Airwave’s technological expertise, Motorola can create a more reliable communication network for its TETRA radio devices, which is used by law enforcement and other government agencies in the US. The company mentioned in its recent earnings call that, in addition to being a recurring revenue source, Airwave provides a platform to expand its managed services business globally.