investorscraft@gmail.com

Intrinsic Value of Morgan Stanley (MS)

Previous Close$142.28
Intrinsic Value
Upside potential
Previous Close
$142.28

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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, company investor relations

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