DCF Calculator

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

Morgan Stanley (MS-PO)

Financial Services | Financial - Capital Markets

Today's Price

$15.18

Today's Fair Value

$608.58 +3909.09%

Margin of Safety

+97.51%

Projected Value (5Y)

$980.13 +6356.72%

Dividends Paid (5Y)

$5.38

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: 0.53% | CAGR (5y): 0.65%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.29x)

Discount Rate