DCF Calculator

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

Morgan Stanley (MS-PP)

Financial Services | Financial - Capital Markets

Today's Price

$22.68

Today's Fair Value

$843.61 +3619.62%

Margin of Safety

+97.31%

Projected Value (5Y)

$1358.64 +5890.48%

Dividends Paid (5Y)

$14.15

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: 38.63% | CAGR (5y): 48.91%

Exit Price Multiple

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

Discount Rate