|
Market Closed -
NYSE
16:01:24 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 214.20 USD | +3.25% |
|
-1.45% | +20.66% |
| 08-21 | Exchange-Traded Funds, Equity Futures Higher Pre-Bell Friday as Bitcoin Moves Past $77,000 | MT |
| 08-21 | Eric Trump-backed Space-Eyes to appoint ex-Delta Force officer and ex-banker, sources say | RE |
Company Valuation: Morgan Stanley
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 176,139 | 143,693 | 153,052 | 202,539 | 282,150 | 336,415 | - | - |
| Change | - | -18.42% | 6.51% | 32.33% | 39.31% | 19.23% | - | - |
| Enterprise Value (EV) 1 | 366,069 | 339,995 | 340,207 | 407,574 | 540,993 | 600,611 | 600,611 | 600,611 |
| Change | - | -7.12% | 0.06% | 19.8% | 32.73% | 11.02% | 0% | 0% |
| P/E | 12.2x | 13.8x | 18x | 15.8x | 17.4x | 16.5x | 15.7x | 14.7x |
| PBR | 1.78x | 1.56x | 1.68x | 2.13x | 2.76x | 3.06x | 2.85x | 2.67x |
| PEG | - | -0.6x | -1.1x | 0.3x | 0.6x | 0.6x | 3.04x | 2.1x |
| Capitalization / Revenue | 2.95x | 2.68x | 2.83x | 3.28x | 3.99x | 4.07x | 3.89x | 3.73x |
| EV / Revenue | 6.13x | 6.34x | 6.28x | 6.6x | 7.66x | 7.27x | 6.94x | 6.65x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 18.6x | 23.7x | 27.6x | 22.8x | 24.3x | 22.2x | 22.7x | 22.9x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.45 | 3.025 | 3.25 | 3.625 | 3.85 | 4.301 | 4.773 | 5.251 |
| Rate of return | 2.5% | 3.56% | 3.49% | 2.88% | 2.17% | 2.01% | 2.23% | 2.45% |
| EPS 2 | 8.03 | 6.15 | 5.18 | 7.95 | 10.21 | 12.98 | 13.65 | 14.6 |
| Distribution rate | 30.5% | 49.2% | 62.7% | 45.6% | 37.7% | 33.1% | 35% | 36% |
| Net sales 1 | 59,755 | 53,668 | 54,143 | 61,761 | 70,645 | 82,656 | 86,502 | 90,276 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 19,672 | 14,369 | 12,345 | 17,860 | 22,303 | 27,075 | 26,499 | 26,250 |
| Net income 1 | 14,566 | 10,540 | 8,530 | 12,800 | 16,249 | 20,339 | 20,881 | 21,670 |
| Net Debt 1 | 189,930 | 196,302 | 187,155 | 205,035 | 258,843 | 264,196 | 264,196 | 264,196 |
| Reference price 2 | 98.16 | 85.02 | 93.25 | 125.72 | 177.53 | 214.20 | 214.20 | 214.20 |
| Nbr of stocks (in thousands) | 1,794,412 | 1,690,109 | 1,641,312 | 1,611,036 | 1,589,309 | 1,570,566 | - | - |
| Announcement Date | 1/19/22 | 1/17/23 | 1/16/24 | 1/16/25 | 1/15/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.5x | 7.27x | - | 2.01% | 336B | |
| 14.69x | 10.71x | - | 1.83% | 315B | |
| 11.77x | - | - | 1.91% | 221B | |
| 18.06x | 7.2x | 11.96x | 1.13% | 194B | |
| 9.92x | 0.51x | - | 3.69% | 60.68B | |
| 10.88x | 8.4x | - | 3.8% | 28.22B | |
| 18.42x | - | - | 0.34% | 28.45B | |
| 15.9x | 4.98x | - | 3.47% | 27.87B | |
| 6.68x | - | - | 4.53% | 25.8B | |
| 8.69x | 5.6x | - | 3.46% | 23.69B | |
| Average | 13.15x | 6.38x | 11.96x | 2.62% | 126.08B | |
| Weighted average by Cap. | 14.70x | 7.86x | 11.96x | 2.01% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MS Stock
- Valuation Morgan Stanley
Select your edition
All financial news and data tailored to specific country editions
