DCF Calculator

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

Morgan Stanley (MS-PE)

Financial Services | Financial - Capital Markets

Today's Price

$24.66

Today's Fair Value

$861.63 +3394.04%

Margin of Safety

+97.14%

Projected Value (5Y)

$1387.66 +5527.17%

Dividends Paid (5Y)

$9.56

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: 4.11% | CAGR (5y): 0.32%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.41x)

Discount Rate