DCF Calculator

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

Morgan Stanley (MS-PF)

Financial Services | Financial - Capital Markets

Today's Price

$23.89

Today's Fair Value

$840.81 +3419.51%

Margin of Safety

+97.16%

Projected Value (5Y)

$1354.13 +5568.19%

Dividends Paid (5Y)

$9.64

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: 8.16% | CAGR (5y): 0.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.4x)

Discount Rate