investorscraft@gmail.com

Intrinsic ValueMorgan Stanley (DWD.DE)

Previous Close151.92
Intrinsic Value
Upside potential
Previous Close
151.92

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 company serves corporations, governments, financial institutions, and individuals across the Americas, Europe, the Middle East, Africa, and Asia. Its Institutional Securities segment is a powerhouse in capital markets, offering underwriting, M&A advisory, and sales and trading services, while its Wealth Management segment provides comprehensive financial planning and brokerage services to high-net-worth individuals and institutions. The Investment Management segment delivers a broad range of asset management solutions, including equity, fixed income, and alternative investments, catering to institutional and retail clients. Morgan Stanley’s market position is reinforced by its global footprint, deep industry expertise, and strong relationships with corporate and institutional clients. The firm competes in a highly dynamic and regulated sector, where scale, innovation, and risk management are critical differentiators. Its ability to integrate advisory, financing, and investment services under one umbrella provides a competitive edge in cross-selling and client retention. The company’s reputation as a trusted advisor in complex transactions further solidifies its standing among top-tier investment banks.

Revenue Profitability And Efficiency

Morgan Stanley reported revenue of EUR 57.6 billion for the fiscal year ending December 2024, with net income reaching EUR 13.4 billion, reflecting a robust profitability margin. The diluted EPS stood at EUR 8.86, indicating strong earnings power. Operating cash flow was EUR 1.4 billion, though capital expenditures of EUR -3.5 billion suggest significant reinvestment or strategic outflows. The firm’s revenue streams are well-diversified across its three core segments, contributing to stable financial performance.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by its high-margin institutional securities and wealth management businesses, which benefit from recurring revenue streams and scalable operations. With a market capitalization of EUR 177.9 billion and a beta of 1.3, Morgan Stanley demonstrates resilience in volatile markets while maintaining capital efficiency. Its ability to generate consistent returns on equity highlights effective capital allocation and operational leverage.

Balance Sheet And Financial Health

Morgan Stanley’s balance sheet reflects a strong liquidity position, with cash and equivalents totaling EUR 75.7 billion. However, total debt of EUR 310.4 billion indicates substantial leverage, typical for global financial institutions. The firm’s financial health is supported by its diversified revenue base and prudent risk management practices, ensuring stability even in uncertain economic conditions.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, driven by expansion in wealth management and strategic acquisitions. Its dividend policy is shareholder-friendly, with a dividend per share of EUR 3.52, appealing to income-focused investors. Morgan Stanley’s commitment to returning capital to shareholders, coupled with organic growth initiatives, positions it well for long-term value creation.

Valuation And Market Expectations

With a market cap of EUR 177.9 billion, Morgan Stanley trades at a premium reflective of its industry leadership and growth prospects. Investors likely price in continued strength in capital markets and wealth management, though macroeconomic headwinds could pose risks. The firm’s valuation multiples align with peers, balancing growth potential and inherent sector volatility.

Strategic Advantages And Outlook

Morgan Stanley’s strategic advantages include its global brand, diversified business model, and expertise in high-value financial services. The outlook remains positive, supported by secular trends in wealth management and capital markets activity. However, regulatory changes and economic cycles could impact performance. The firm’s adaptive strategies and focus on innovation position it to navigate challenges and capitalize on opportunities in the evolving financial landscape.

Sources

10-K filings, investor presentations, 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