DCF Calculator

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

Morgan Stanley (MS-PI)

Financial Services | Financial - Capital Markets

Today's Price

$22.12

Today's Fair Value

$840.13 +3698.06%

Margin of Safety

+97.37%

Projected Value (5Y)

$1353.04 +6016.82%

Dividends Paid (5Y)

$8.55

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: 4.07% | CAGR (5y): 0.33%

Exit Price Multiple

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

Discount Rate