investorscraft@gmail.com

Intrinsic ValueMorgan Stanley (0QYU.L)

Previous Close£181.27
Intrinsic Value
Upside potential
Previous Close
£181.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Morgan Stanley operates as a global financial services firm with a diversified business model spanning Institutional Securities, Wealth Management, and Investment Management. The Institutional Securities segment drives revenue through capital raising, advisory services, and sales and trading, catering to corporations, governments, and financial institutions. Its Wealth Management division provides comprehensive financial planning, brokerage, and banking services to individual investors and small-to-medium enterprises, while Investment Management delivers institutional-grade asset management solutions. The firm’s competitive edge lies in its integrated platform, combining deep investment banking expertise with a robust wealth management network. Morgan Stanley holds a leading position in global M&A advisory and equity underwriting, competing with peers like Goldman Sachs and JPMorgan. Its Wealth Management arm benefits from scale, with a strong advisor force and sticky client relationships. The firm’s global footprint, particularly in Asia and Europe, supports cross-border deal flow and asset diversification. Regulatory capital strength and a focus on fee-based revenue streams further reinforce its resilience in volatile markets.

Revenue Profitability And Efficiency

Morgan Stanley reported USD 107.4 billion in revenue for the period, with net income of USD 13.4 billion, reflecting a net margin of approximately 12.5%. Diluted EPS stood at USD 7.95, supported by disciplined cost management despite a negative operating cash flow of USD 10.1 billion, partly due to capital-intensive trading activities. The firm’s revenue mix highlights stability in Wealth Management, offsetting cyclicality in Institutional Securities.

Earnings Power And Capital Efficiency

The firm’s earnings power is underpinned by recurring revenue from Wealth Management fees and Investment Management, which provide stability amid market-sensitive trading and advisory income. Capital efficiency metrics are influenced by high leverage (total debt of USD 380.7 billion), though this is typical for global banks. The negative operating cash flow suggests significant working capital movements, likely tied to trading book fluctuations.

Balance Sheet And Financial Health

Morgan Stanley’s balance sheet reflects a debt-heavy structure (USD 380.7 billion total debt), consistent with its investment banking operations. Liquidity metrics are not fully discernible due to unspecified cash equivalents. The firm’s regulatory capital ratios, though undisclosed here, are critical given its systemic importance. Dividend payments (USD 3.7 per share) indicate commitment to shareholder returns despite leverage.

Growth Trends And Dividend Policy

Recent performance suggests resilience in Wealth Management, offsetting volatility in trading. The dividend yield, based on a USD 3.7 per share payout, aligns with peers, signaling a balanced capital return strategy. Growth hinges on expanding fee-based assets under management and strategic acquisitions, such as its recent focus on scaling private wealth and asset management capabilities.

Valuation And Market Expectations

With a market cap of USD 202.6 billion and a beta of 1.3, Morgan Stanley trades at a premium reflective of its diversified revenue streams and market leadership. Investors likely price in sustained Wealth Management growth and cyclical recovery in investment banking, though trading revenue volatility remains a risk.

Strategic Advantages And Outlook

Morgan Stanley’s integrated model and global reach position it to capitalize on cross-border capital flows and wealth accumulation trends. Near-term challenges include interest rate sensitivity and trading desk performance, but long-term strengths lie in advisory dominance and scalable asset management. Strategic focus on stable revenue streams should bolster earnings consistency.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount