Morgan Stanley logo

Morgan Stanley

MS-PA | NYSE
Chart Builder DCF Calculator
$18.48
-$0.07 (-0.38%)
At close: Oct 30, 2026, 4:00 PM ET
$18.48
$0.00 (0.00%)
After-hours: Oct 30, 2026, 4:00 PM ET
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Dec 31, 2023
FY 2022
Dec 31, 2022
FY 2021
Dec 31, 2021
FY 2020
Dec 31, 2020
Net Income
16.86B 13.53B 9.09B 11.18B 15.12B 11.18B
Depreciation & Amortization
4.66B 5.16B 4.26B 4B 4.22B 3.77B
Stock-Based Compensation
1.93B 1.62B 1.71B 1.88B 2.09B 1.31B
Other Working Capital
24.07B -14.06B -46.08B -33.27B -3.68B 8.93B
Other Non-Cash Items
921M 268M 983M 898M -143M 1.04B
Deferred Income Tax
561M 152M -463M -849M 4M -250M
Change in Working Capital
24.07B -19.37B -49.11B -23.5B 12.69B -42.28B
Operating Cash Flow
49B 1.36B -33.54B -6.4B 33.97B -25.23B
Capital Expenditures
-2.9B -3.46B -3.41B -3.08B -2.31B -1.44B
Cash Acquisitions
n/a n/a n/a n/a -2.65B 3.81B
Purchase of Investments
-134.02B -39.19B -23.08B -29.83B -69.57B -59.78B
Sales Maturities Of Investments
35.17B 37.29B 28.39B 45.28B 61.57B 38.27B
Other Investing Acitivies
-42.48B -24.1B -4.98B -24B -36.94B -18.75B
Investing Cash Flow
-144.22B -29.46B -3.08B -11.63B -49.9B -37.9B
Debt Repayment
71.46B 28.14B 13.62B 37.56B 20.15B 10.24B
Common Stock Repurchased
-5.84B -4.2B -6.18B -10.87B -12.08B -1.89B
Dividend Paid
-6.59B -6.14B -5.76B -5.4B -4.17B -2.74B
Other Financial Acitivies
39.29B 27.96B -4.4B 430M 36.37B 78.17B
Financial Cash Flow
98.31B 46.76B -2.73B 22.71B 41.55B 83.78B
Net Cash Flow
6.31B 16.15B -38.9B 402M 22.07B 23.48B
Free Cash Flow
46.1B -2.1B -36.95B -9.48B 31.66B -26.68B
Adj. Free Cash Flow
44.17B -3.72B -38.66B -11.35B 29.58B -27.99B
Maintenance CapEx
-2.8B -3.46B -3.41B -3.08B -2.15B -1.44B
Growth CapEx
-95.3M -2.82M -4.13M -892.62K -162.79M n/a
Owner Earnings
46.2B -2.1B -36.94B -9.47B 31.83B -26.68B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.