MS
Morgan Stanley
Price:  
104.09 
USD
Volume:  
6,982,921.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MS Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Morgan Stanley (MS) is 161.07 USD. This MS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.09 USD, the upside of Morgan Stanley is %.

The range of the Intrinsic Value is 14.37 - 900.10 USD

104.09 USD
Stock Price
161.07 USD
Intrinsic Value
Intrinsic Value Details

MS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.37 - 900.10 161.07 54.7%
DCF (Growth 10y) 6.80 - 691.18 125.84 20.9%
DCF (EBITDA 5y) 1.12 - 156.19 63.00 -39.5%
DCF (EBITDA 10y) 26.35 - 304.53 124.81 19.9%
Fair Value 29.11 - 29.11 29.11 -72.04%
P/E 98.86 - 126.67 105.15 1.0%
EV/EBITDA (203.26) - (34.77) (147.55) -241.8%
EPV (307.72) - (116.87) (212.30) -304.0%
DDM - Stable 24.10 - 65.80 44.95 -56.8%
DDM - Multi 33.94 - 71.97 46.06 -55.8%

MS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 170,215.25
Beta 1.19
Outstanding shares (mil) 1,635.27
Enterprise Value (mil) 790,136.25
Market risk premium 4.60%
Cost of Equity 12.93%
Cost of Debt 11.94%
WACC 10.03%