DCF Calculator

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

Morgan Stanley (MS)

Financial Services | Financial - Capital Markets

Today's Price

$204.89

Today's Fair Value

$105.44 -48.54%

Margin of Safety

-94.32%

Projected Value (5Y)

$169.82 -17.12%

Dividends Paid (5Y)

$34.41

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.12% | CAGR (5y): 1.41%

Diluted Shares Growth Rate

Regression: -1.7% | CAGR (5y): -0.38%

Dividend Growth Rate

Regression: 25.99% | CAGR (5y): 18.85%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.6x)

Discount Rate