Previous Close | $142.28 |
Intrinsic Value | $175.36 |
Upside potential | +23% |
Data is not available at this time.
Morgan Stanley operates as a global financial services firm with a diversified business model spanning investment banking, wealth management, and institutional securities. The company generates revenue through advisory fees, asset management, trading, and lending activities, serving corporations, governments, institutions, and high-net-worth individuals. Its market position is strengthened by a strong brand, extensive global network, and deep expertise in complex financial transactions, positioning it as a leader in competitive capital markets. The firm’s wealth management division, in particular, benefits from sticky client relationships and recurring fee-based income, while its institutional securities business thrives on market volatility and deal flow. Morgan Stanley’s strategic focus on stability and growth in asset-light businesses differentiates it from peers, reinforcing its resilience across economic cycles.
Morgan Stanley reported $103.1 billion in revenue for FY 2024, with net income of $13.4 billion, reflecting a diluted EPS of $7.95. Operating cash flow stood at $1.4 billion, while capital expenditures were -$3.5 billion, indicating disciplined capital allocation. The firm’s profitability metrics underscore its ability to monetize its diversified revenue streams efficiently, despite macroeconomic headwinds.
The company’s earnings power is driven by its high-margin wealth management segment and opportunistic trading revenues. With $75.7 billion in cash and equivalents against $360.5 billion in total debt, Morgan Stanley maintains a balanced leverage profile. Its capital efficiency is evident in its ability to generate consistent returns while managing risk exposure across its global operations.
Morgan Stanley’s balance sheet reflects robust liquidity, with $75.7 billion in cash and equivalents, though its total debt of $360.5 billion highlights its reliance on leverage for scale. The firm’s financial health remains solid, supported by regulatory capital ratios and a diversified funding base, ensuring stability even in volatile markets.
The firm has demonstrated steady growth, particularly in wealth and asset management, while maintaining a shareholder-friendly dividend policy with a $3.86 per share payout. Its focus on organic expansion and strategic acquisitions positions it for sustained long-term growth, though cyclicality in investment banking remains a factor.
Morgan Stanley’s valuation reflects its premium positioning in wealth management and investment banking, with market expectations anchored to fee income stability and capital markets activity. Investor sentiment balances optimism around its asset-light strategy with concerns over interest rate impacts and competitive pressures.
The company’s strategic advantages include its global footprint, diversified revenue mix, and strong client relationships. The outlook remains favorable, driven by secular growth in wealth management and potential upside in investment banking, though macroeconomic uncertainty warrants cautious monitoring.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |