DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Morgan Stanley (MS)

Financial Services | Financial - Capital Markets

Today's Price

$182.44

Today's Fair Value

$3339.72 +1730.59%

Margin of Safety

+94.54%

Projected Value (5Y)

$5378.66 +2848.18%

Dividends Paid (5Y)

$34.33

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.09% | CAGR (5y): 73.62%

Diluted Shares Growth Rate

Regression: -1.7% | CAGR (5y): -0.38%

Dividend Growth Rate

Regression: 25.75% | CAGR (5y): 15.41%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.59x)

Discount Rate