DCF Calculator

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

Morgan Stanley (MS-PK)

Financial Services | Financial - Capital Markets

Today's Price

$20.56

Today's Fair Value

$800.33 +3792.66%

Margin of Safety

+97.43%

Projected Value (5Y)

$1288.94 +6169.16%

Dividends Paid (5Y)

$11.68

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: 22.5% | CAGR (5y): 18.87%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.38x)

Discount Rate