Valuation Morgan Stanley Xetra

Stocks

Market Closed - Xetra 11:35:54 2026-10-02 EDT			After hours 12:47:39
168.30 ^EUR	+3.28%		168.92	+0.37%

11:43am	UBS Engages With Nordea Bank Over Potential Switzerland Exit	MT
06:03am	HSBC hires Cantor's Paras Jain to lead global TMT banking, sources say	RE

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	295,282	-	-
Change	-	-18.42%	6.51%	32.33%	39.31%	4.65%	-	-
Enterprise Value (EV) ¹	366,069	339,995	340,207	407,574	540,993	559,478	559,478	559,478
Change	-	-7.12%	0.06%	19.8%	32.73%	3.42%	0%	0%
P/E	12.2x	13.8x	18x	15.8x	17.4x	14.6x	13.8x	12.9x
PBR	1.78x	1.56x	1.68x	2.13x	2.76x	2.69x	2.51x	2.35x
PEG	-	-0.6x	-1.1x	0.3x	0.6x	0.6x	2.31x	1.88x
Capitalization / Revenue	2.95x	2.68x	2.83x	3.28x	3.99x	3.59x	3.42x	3.29x
EV / Revenue	6.13x	6.34x	6.28x	6.6x	7.66x	6.8x	6.47x	6.23x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	18.6x	23.7x	27.6x	22.8x	24.3x	20.7x	21.1x	21.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.45	3.025	3.25	3.625	3.85	4.298	4.769	5.251
Rate of return	2.5%	3.56%	3.49%	2.88%	2.17%	2.29%	2.54%	2.79%
EPS ²	8.03	6.15	5.18	7.95	10.21	12.88	13.64	14.58
Distribution rate	30.5%	49.2%	62.7%	45.6%	37.7%	33.4%	35%	36%
Net sales ¹	59,755	53,668	54,143	61,761	70,645	82,327	86,413	89,840
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	20,244	20,899	21,642
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	188.01	188.01	188.01
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MORGAN STANLEY	14.6x	6.8x	-	2.29%	295B
THE GOLDMAN SACHS GROUP, INC.	13.04x	10.19x	-	2.13%	271B
CITIGROUP INC.	11.34x	-	-	1.98%	213B
CHARLES SCHWAB	15.82x	6.34x	10.55x	1.29%	170B
BANCO BTG PACTUAL S.A.	12.3x	8.56x	13.86x	2.74%	58.7B
CITIC SECURITIES COMPANY LIMITED	9.57x	1.37x	-	3.85%	57.65B
EAST MONEY INFORMATION CO.,LTD.	18.37x	10.3x	11.58x	0.68%	41.93B
GUOTAI HAITONG SECURITIES CO., LTD.	8.97x	4.07x	-	3.69%	41.93B
INTERACTIVE BROKERS GROUP, INC.	31.43x	4.12x	5.28x	0.4%	38.88B
Average	15.05x	6.47x	10.32x	2.12%	132.11B
Weighted average by Cap.	13.96x	7.37x	10.65x	2.08%