Morgan Stanley logo

Morgan Stanley

MS-PL | NYSE
Chart Builder DCF Calculator
$17.56
+$0.15 (+0.86%)
Nov 2, 2026, 11:23 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
20.37B 18.29B 17.03B 16.33B 14.9B 14.44B 13.53B 11.35B 10.56B 9.66B 9.23B 9.96B 10.18B 10.5B 11.18B 12.63B 13.69B 14.67B 15.12B 14.82B 13.84B 13.57B
Depreciation & Amortization
4.4B 4.51B 4.66B 5.17B 5.09B 5.05B 5.16B 4.92B 4.64B 4.29B 4.26B 4.06B 4B 4B 4B 4.03B 4.14B 4.27B 4.22B 4.39B 4.2B 3.83B
Stock-Based Compensation
2.05B 1.96B 1.93B 1.85B 1.77B 1.72B 1.62B 1.59B 1.59B 1.59B 1.71B 1.85B 2.01B 2B 1.88B 1.83B 1.8B 2B 2.09B 2.15B 1.9B 1.68B
Other Working Capital
-5.67B -546M n/a -5.63B -29.36B -34.06B -14.06B -20.98B -4.66B -39.79B -59.39B -64.18B -63.96B -29.46B -33.27B -18.81B -8.92B -59.26B -3.68B -21.97B -24.3B -32.12B
Other Non-Cash Items
-42.09B -42.02B -42.06B 749M 762M 571M 420M 534M 337M 224M 542M 475M 734M 1.09B 898M 703M 532M 56M -147M -538M -490M -865M
Deferred Income Tax
561M 561M 561M n/a n/a n/a n/a -460M -326M -165M -165M -554M -688M -849M -849M 9M 33M 106M 8M -246M -159M 7M
Change in Working Capital
-881M 15.69B n/a -27.77B -40.19B -48.75B -19.37B -46.12B -23.91B -34.91B -49.11B -45.56B -57.31B -33.24B -23.5B -11.25B -2.56B -13.77B 12.69B -12.33B -20.06B -40.41B
Operating Cash Flow
-15.59B -1.01B -17.89B -3.68B -17.67B -26.97B 1.36B -28.19B -7.12B -19.31B -33.54B -29.78B -41.08B -16.5B -6.4B 7.95B 17.63B 7.33B 33.97B 8.23B -763M -22.19B
Capital Expenditures
-97M -41M n/a -3.07B -3.27B -3.36B -3.46B -3.51B -3.51B -3.51B -3.41B -3.25B -3.2B -3.15B -3.08B -2.96B -2.72B -2.44B -2.31B -2.2B -1.7B -1.62B
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a 929M 1.84B 2.69B 2.69B 1.76B 851M n/a n/a -12.91B -18.68B -29.63B -32.28B -19.92B -19.04B -3.55B
Purchase of Investments
15.72B -8.77B -1.68B -36.71B -36.57B -35.28B -39.19B -44.8B -37.97B -30.08B -23.08B -11.49B -12.71B -15.85B -29.83B -40.1B -52.98B -54.7B -69.57B -75.96B -66.71B -79.19B
Sales Maturities Of Investments
-2.31B 6.82B n/a 34.74B 32.83B 33.08B 37.29B 35.57B 33.93B 34.81B 28.39B 26.09B 24.82B 25.95B 45.28B 52.32B 55.02B 67.98B 61.57B 70.5B 71.1B 52.22B
Other Investing Acitivies
-51.18B -46.35B -45.1B -38.49B -32.54B -29.99B -24.1B -16.3B -15.19B -4.91B -7.68B -6.5B -7.82B -19.79B -24B -24.18B -19.46B -8.39B -7.31B -7.47B -7.37B -7.23B
Investing Cash Flow
-37.88B -48.35B -46.78B -43.53B -39.55B -35.55B -29.46B -28.11B -20.9B -989M -3.08B 6.62B 1.94B -12.83B -11.63B -27.84B -38.82B -27.18B -49.9B -35.05B -23.72B -39.35B
Debt Repayment
21.16B 16.53B n/a 25.35B 36.65B 29.37B 28.14B 27.32B 23.55B 17.47B 13.13B 21.87B 23.12B 34.9B 38.07B 31.03B 31.61B 25B 20.15B 23.12B 10.66B 8.84B
Common Stock Repurchased
1.49B -845M n/a -5.16B -4.82B -4.51B -4.2B -4.69B -5.43B -5.69B -6.18B -6.58B -7.65B -9.4B -10.87B -11.97B -12.99B -13.17B -12.08B -9.28B -5.68B -2.69B
Dividend Paid
-6.78B -6.69B -6.59B -6.49B -6.38B -6.26B -6.14B -6.03B -5.94B -5.85B -5.76B -5.66B -5.57B -5.49B -5.4B -5.34B -5.29B -4.73B -4.17B -3.59B -2.91B -2.81B
Other Financial Acitivies
90.7B 82.17B 74.35B 45.34B 47.56B 32.34B 28.96B 20.59B 2.32B 6.5B -3.91B 7.93B 2.72B -12.87B 917M 2.74B 19.48B 34.18B 37.64B 46.44B 40.17B 42.05B
Financial Cash Flow
106.57B 91.17B 67.76B 59.04B 73.02B 50.94B 46.76B 37.2B 14.51B 12.42B -2.73B 17.56B 12.63B 7.14B 22.71B 16.45B 32.8B 41.27B 41.55B 56.69B 42.23B 45.39B
Net Cash Flow
51.01B 42.79B 6.31B 12.65B 18.97B -11.57B 16.15B -17.32B -14.83B -8.95B -38.9B -3.3B -26.29B -24.83B 402M -12.17B 4.81B 17.97B 22.07B 29.09B 20.2B -13.39B
Free Cash Flow
-15.68B -1.05B -17.89B -6.75B -20.94B -30.33B -2.1B -31.7B -10.63B -22.82B -36.95B -33.03B -44.28B -19.65B -9.48B 4.99B 14.91B 4.9B 31.66B 6.04B -2.46B -23.8B
Adj. Free Cash Flow
-17.74B -3.01B -19.82B -8.6B -22.71B -32.05B -3.72B -33.29B -12.22B -24.41B -38.66B -34.88B -46.28B -21.65B -11.35B 3.16B 13.11B 2.9B 29.58B 3.89B -4.36B -25.48B
Maintenance CapEx
-3.88M 73.66M 95.3M -3B -3.23B -3.34B -3.46B -3.51B -3.51B -3.51B -3.41B -3.25B -3.19B -3.14B -3.08B -2.94B -2.65B -2.35B -2.15B -2.03B -1.59B -1.49B
Growth CapEx
-93.12M -114.66M -95.3M -72.46M -43.23M -22.45M -2.59M -3.11M -3.49M -3.99M -4.33M -4.37M -3.57M -2.3M -1.2M -16.3M -68.69M -80.92M -161.93M -166.67M -114M -127.39M
Owner Earnings
-15.59B -937.34M -17.79B -6.67B -20.9B -30.31B -2.1B -31.7B -10.63B -22.82B -36.94B -33.03B -44.27B -19.64B -9.47B 5.01B 14.98B 4.98B 31.82B 6.2B -2.35B -23.68B

© 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.