DCF Calculator

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

Morgan Stanley (MS-PA)

Financial Services | Financial - Capital Markets

Today's Price

$18.48

Today's Fair Value

$713.85 +3762.82%

Margin of Safety

+97.41%

Projected Value (5Y)

$1149.66 +6121.1%

Dividends Paid (5Y)

$6.84

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: 8.27% | CAGR (5y): 3.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.34x)

Discount Rate