YMTracker DRIPCalc v2 Launch sale

NEW Our free Dividend Tracker is live — see what your stocks pay you

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Morgan Stanley MS | NYSE

$191.32 -$1.44 | -0.75%

SIGNAL:

Signal available — unlock to view

|2026-09-15 |F&G 22 |RSI 28.4

Add to favoritesFavorite

Company Overview:

Market Cap: $302.74B

Trailing PE: 15.5x

FWD PE *: 14.5x

Payout Ratio (TTM): 33.3%

52-Week Range: $151.84 - $232.25

* Forward PE is based on street estimates.

10 Year MS Performance Metrics:

Total Return (with DRIP): 688% (22.92% CAGR)

Total Return (no DRIP): 571% (20.97% CAGR)

Share Price: 496.8% (19.56% CAGR)

Yield on Cost (with DRIP): 18.94%

Total Invested: $10,000

Total Value (with DRIP): $78,764

Total Return $ (with DRIP): $68,764

Dividend Increase: 400.0% (17.93% CAGR)

Dividend Yield (FWD): 2.40% ($4.60)

MS 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

MS Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

MS Price CAGR:1Y: 20.36%2Y: 35.48%5Y: 14.48%10Y: 19.56%

MS Dividend Charts

MS - Dividends

MS Dividend CAGR:1Y: 15.00%2Y: 11.50%5Y: 10.44%10Y: 19.12%

MS - Dividend Payout Ratio

MS Dividend Payout Ratio CAGR:1Y: -32.87%2Y: -20.62%5Y: 6.54%10Y: 1.89%

MS - Dividend to Free Cash Flow Ratio

MS Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

Most Popular

Premium

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

Ultra

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

MS Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

MS - Revenue

MS Revenue CAGR:1Y: -29.39%2Y: -11.67%5Y: 7.32%10Y: 8.97%

MS - Earnings Per Share (EPS)

MS EPS CAGR:1Y: 62.44%2Y: 37.88%5Y: 13.34%10Y: 16.52%

MS - Net Income

🔓 See the full chart40% off right now · 7-day free trial

MS Net Income CAGR:1Y: 59.73%2Y: 35.56%5Y: 10.65%10Y: 14.77%

MS - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

MS EBITDA CAGR:1Y: 23.93%2Y: 17.25%5Y: 10.49%10Y: 12.50%

MS - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

MS Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

MS - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

MS Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

MS - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

MS Operating Income CAGR:1Y: 60.06%2Y: 34.76%5Y: 13.99%10Y: 13.98%

MS - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

MS Gross Profit CAGR:1Y: 37.92%2Y: 23.43%5Y: 8.76%10Y: 9.69%

MS - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

MS Shares Outstanding CAGR:1Y: -1.51%2Y: -1.31%5Y: -3.15%10Y: -1.89%

MS - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

MS Share Buybacks CAGR:1Y: 6.55%2Y: 20.90%5Y: -16.80%10Y: 6.30%

MS - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

MS Stock-Based Comp CAGR:1Y: 19.83%2Y: 16.09%5Y: -1.88%10Y: 7.41%

MS - Expenses

🔓 See the full chart40% off right now · 7-day free trial

MS Expenses CAGR:1Y: 7.34%2Y: -1.90%5Y: 9.77%10Y: 9.52%

MS - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

MS - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

MS - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

MS - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

MS - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

MS - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

MS - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

MS Revenue CAGR:1Y: -29.39%2Y: -11.67%5Y: 7.32%10Y: 8.97%

MS - Revenue by Region

🔓 See the full chart40% off right now · 7-day free trial

MS Revenue CAGR:1Y: -29.39%2Y: -11.67%5Y: 7.32%10Y: 8.97%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

MS - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MS Actual Revenue CAGR:1Y: -29.39%2Y: -11.67%5Y: 7.32%10Y: 8.97%

MS - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MS Actual EPS CAGR:1Y: 62.44%2Y: 37.88%5Y: 13.34%10Y: 16.52%

MS - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MS Actual Net Income CAGR:1Y: 59.73%2Y: 35.56%5Y: 10.65%10Y: 14.77%

MS - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MS Actual EBITDA CAGR:1Y: 23.93%2Y: 17.25%5Y: 10.49%10Y: 12.50%

Ratios, Profit Margins & Return on Capital:

MS - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

MS Net Profit Margin CAGR:1Y: 28.80%2Y: 15.82%5Y: -7.88%10Y: -0.43%

MS - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

MS Gross Profit Margin CAGR:1Y: 12.69%2Y: 6.13%5Y: -9.22%10Y: -4.72%

MS - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

MS Price to Earnings CAGR:1Y: -7.78%2Y: 8.43%5Y: 4.36%10Y: 5.91%

MS - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

MS Price To Sales Ratio CAGR:1Y: 20.78%2Y: 23.94%5Y: -4.37%10Y: 5.17%

MS - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

MS Return on Capital Employed CAGR:1Y: 24.81%2Y: -1.06%5Y: 15.94%10Y: 0.57%

MS - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

MS Return on Invested Capital CAGR:1Y: 22.52%2Y: 0.18%5Y: -7.51%10Y: 1.02%

MS Dividends Info:

Annual Dividend: $4.6

Forward Yield: 2.4%

Ex-Dividend Date: 2026-07-31

Lifetime Dividends / Share: $51.26

MS Dividend History: Dates, Payments & Yield list

Below is a schedule of all MS dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
07/31/2026	08/03/2026	$1.150	2.19%	2.18%	$211.23
04/30/2026	05/04/2026	$1.000	2.1%	2.13%	$188.01
01/30/2026	02/02/2026	$1.000	2.19%	2.16%	$185.10
10/31/2025	11/03/2025	$1.000	2.44%	2.44%	$163.65
07/31/2025	08/04/2025	$1.000	2.81%	2.83%	$141.36
04/30/2025	05/02/2025	$0.925	3.21%	3.08%	$120.22
01/31/2025	02/03/2025	$0.925	2.67%	2.7%	$137.16
10/31/2024	11/04/2024	$0.925	3.18%	3.19%	$116.14
07/31/2024	08/02/2024	$0.925	3.58%	3.86%	$95.85
04/29/2024	05/01/2024	$0.850	3.69%	3.71%	$91.54
01/30/2024	02/01/2024	$0.850	3.88%	3.92%	$86.82
10/30/2023	11/01/2023	$0.850	4.82%	4.79%	$70.95
07/28/2023	07/31/2023	$0.850	3.71%	3.71%	$91.56
04/28/2023	05/01/2023	$0.775	3.45%	3.53%	$87.93
01/30/2023	02/01/2023	$0.775	3.23%	3.16%	$98.19
10/28/2022	11/15/2022	$0.775	3.77%	3.43%	$90.50
07/28/2022	08/15/2022	$0.775	3.74%	3.37%	$92.02
04/28/2022	05/13/2022	$0.700	3.36%	3.48%	$80.54
01/28/2022	02/15/2022	$0.700	2.75%	2.71%	$103.43
10/28/2021	11/15/2021	$0.700	2.73%	2.79%	$100.21
07/29/2021	08/13/2021	$0.700	2.91%	2.69%	$103.94
04/29/2021	05/14/2021	$0.350	1.67%	1.6%	$87.35
01/28/2021	02/12/2021	$0.350	2.02%	1.88%	$74.61
10/29/2020	11/13/2020	$0.350	2.91%	2.47%	$56.61
07/30/2020	08/14/2020	$0.350	2.86%	2.68%	$52.30
04/29/2020	05/15/2020	$0.350	3.43%	3.75%	$37.29
01/30/2020	02/14/2020	$0.350	2.6%	2.51%	$55.84
10/30/2019	11/15/2019	$0.350	3.03%	2.86%	$48.99
07/30/2019	08/15/2019	$0.350	3.13%	3.58%	$39.10
04/29/2019	05/15/2019	$0.300	2.48%	2.73%	$43.90
01/30/2019	02/15/2019	$0.300	2.8%	2.86%	$41.99
10/30/2018	11/15/2018	$0.300	2.7%	2.71%	$44.30
07/30/2018	08/15/2018	$0.300	2.36%	2.53%	$47.45
04/27/2018	05/15/2018	$0.250	1.93%	1.82%	$54.85
01/30/2018	02/15/2018	$0.250	1.77%	1.81%	$55.40
10/30/2017	11/15/2017	$0.250	1.98%	2.08%	$48.10
07/27/2017	08/15/2017	$0.250	2.12%	2.15%	$46.43
04/27/2017	05/15/2017	$0.200	1.84%	1.84%	$43.43
01/27/2017	02/15/2017	$0.200	1.83%	1.72%	$46.49
10/27/2016	11/15/2016	$0.200	2.37%	2%	$40.00
07/27/2016	08/15/2016	$0.200	2.76%	2.7%	$29.66
04/27/2016	05/13/2016	$0.150	2.18%	2.32%	$25.89
01/27/2016	02/15/2016	$0.150	2.37%	2.53%	$23.72
10/28/2015	11/13/2015	$0.150	1.79%	1.77%	$33.93
07/29/2015	08/14/2015	$0.150	1.53%	1.58%	$38.05
04/28/2015	05/15/2015	$0.150	1.62%	1.59%	$37.85
01/28/2015	02/13/2015	$0.100	1.18%	1.09%	$36.78
10/29/2014	11/14/2014	$0.100	1.16%	1.12%	$35.69
07/29/2014	08/15/2014	$0.100	1.23%	1.24%	$32.22
04/28/2014	05/15/2014	$0.100	1.33%	1.34%	$29.77
01/29/2014	02/14/2014	$0.050	0.67%	0.67%	$29.69
10/29/2013	11/15/2013	$0.050	0.68%	0.66%	$30.30
07/29/2013	08/15/2013	$0.050	0.73%	0.76%	$26.36
04/26/2013	05/15/2013	$0.050	0.93%	0.8%	$24.86
02/01/2013	02/15/2013	$0.050	0.85%	0.84%	$23.87
10/31/2012	11/15/2012	$0.050	1.15%	1.23%	$16.26
07/27/2012	08/15/2012	$0.050	1.48%	1.37%	$14.58
04/26/2012	05/15/2012	$0.050	1.16%	1.41%	$14.14
01/27/2012	02/15/2012	$0.050	1.08%	1.05%	$18.96
10/27/2011	11/15/2011	$0.050	1.03%	1.26%	$15.93
07/27/2011	08/15/2011	$0.050	0.89%	1.12%	$17.92
04/27/2011	05/13/2011	$0.050	0.78%	0.83%	$24.13
01/27/2011	02/15/2011	$0.050	0.67%	0.66%	$30.32
10/27/2010	11/15/2010	$0.050	0.82%	0.77%	$26.00
07/28/2010	08/13/2010	$0.050	0.74%	0.77%	$25.90
04/28/2010	05/14/2010	$0.050	0.66%	0.74%	$27.08
01/27/2010	02/12/2010	$0.050	0.72%	0.74%	$27.16
10/28/2009	11/13/2009	$0.050	0.62%	0.6%	$33.09
07/29/2009	08/14/2009	$0.050	0.74%	0.67%	$29.79
04/28/2009	05/15/2009	$0.067	1.27%	1.02%	$26.13
01/28/2009	02/13/2009	$0.270	4.7%	4.71%	$22.93
10/15/2008	10/31/2008	$0.270	5.96%	6.18%	$17.47
07/09/2008	07/31/2008	$0.270	3.18%	2.74%	$39.48
04/09/2008	04/30/2008	$0.270	2.34%	2.22%	$48.60
01/09/2008	01/31/2008	$0.270	2.26%	2.19%	$49.34
10/10/2007	10/31/2007	$0.270	1.6%	1.61%	$67.26
07/11/2007	07/31/2007	$0.270	1.53%	1.69%	$63.87
07/02/2007	07/04/2007	$14.250	79.91%	78.15%	$72.94
04/11/2007	04/30/2007	$0.270	1.36%	1.29%	$84.01
01/10/2007	01/31/2007	$0.270	1.32%	1.3%	$82.79
10/11/2006	10/31/2006	$0.270	1.44%	1.41%	$76.43
07/12/2006	07/31/2006	$0.270	1.72%	1.62%	$66.50
04/11/2006	04/28/2006	$0.270	1.72%	1.68%	$64.30
01/11/2006	01/31/2006	$0.270	1.81%	1.76%	$61.45
10/12/2005	10/31/2005	$0.270	2.08%	1.98%	$54.41
07/13/2005	07/29/2005	$0.270	2.02%	2.04%	$53.05
04/13/2005	04/29/2005	$0.270	2.03%	2.05%	$52.62
01/12/2005	01/31/2005	$0.270	1.95%	1.93%	$55.96
10/06/2004	10/29/2004	$0.250	2.02%	1.96%	$51.09
07/07/2004	07/30/2004	$0.250	2%	2.03%	$49.33
04/06/2004	04/30/2004	$0.250	1.76%	1.95%	$51.39
01/07/2004	01/30/2004	$0.250	1.73%	1.72%	$58.21
10/08/2003	10/31/2003	$0.230	1.73%	1.68%	$54.87
07/09/2003	07/31/2003	$0.230	1.94%	1.94%	$47.44
04/09/2003	04/30/2003	$0.230	2.22%	2.06%	$44.75
01/08/2003	01/31/2003	$0.230	2.19%	2.43%	$37.90
10/02/2002	10/25/2002	$0.230	2.71%	2.4%	$38.41
07/02/2002	07/26/2002	$0.230	2.22%	2.42%	$38.02
04/03/2002	04/26/2002	$0.230	1.65%	1.91%	$48.05
01/09/2002	01/25/2002	$0.230	1.58%	1.67%	$55.25
10/03/2001	10/26/2001	$0.230	1.84%	1.77%	$52.09
07/03/2001	07/27/2001	$0.230	1.44%	1.54%	$59.59
04/04/2001	04/27/2001	$0.230	2.03%	1.41%	$65.30
01/10/2001	01/30/2001	$0.230	1.07%	1.08%	$85.00
10/04/2000	10/27/2000	$0.200	0.89%	1.01%	$79.44
07/05/2000	07/28/2000	$0.200	0.92%	0.91%	$88.25
04/12/2000	04/28/2000	$0.200	1%	1.04%	$76.75
01/10/2000	01/20/2000	$0.200	1.22%	1.19%	$67.41
10/13/1999	10/29/1999	$0.120	1.04%	0.87%	$55.16
07/14/1999	07/30/1999	$0.120	0.95%	1.06%	$45.13
04/14/1999	04/30/1999	$0.120	0.87%	0.97%	$49.59
01/14/1999	01/29/1999	$0.120	1.19%	1.11%	$43.31
10/13/1998	10/30/1998	$0.100	1.71%	1.23%	$32.50
07/14/1998	07/30/1998	$0.100	0.85%	0.9%	$44.25
04/13/1998	04/30/1998	$0.100	0.95%	1.01%	$39.44
01/15/1998	01/30/1998	$0.100	1.44%	1.37%	$29.19
10/09/1997	10/31/1997	$0.070	1%	1.14%	$24.50
07/10/1997	07/30/1997	$0.070	1.22%	1.13%	$24.88
05/22/1997	07/01/1997	$0.070	1.41%	1.25%	$22.47
02/27/1997	02/06/1997	$0.070	1.45%	1.36%	$20.56
11/27/1996	11/29/1996	$0.055	1.3%	1.29%	$17.09
08/29/1996	11/01/1996	$0.055	1.75%	1.48%	$14.84
05/30/1996	06/03/1996	$0.055	1.46%	1.49%	$14.78
02/28/1996	03/01/1996	$0.055	1.61%	1.66%	$13.28
11/29/1995	12/01/1995	$0.040	1.25%	1.26%	$12.66
08/30/1995	09/01/1995	$0.040	1.27%	1.22%	$13.13
05/25/1995	05/29/1995	$0.040	1.37%	1.4%	$11.44
02/23/1995	03/24/1995	$0.040	1.6%	1.54%	$10.41
11/25/1994	12/15/1994	$0.031	1.44%	1.49%	$8.41
08/26/1994	09/23/1994	$0.031	1.23%	1.3%	$9.63
05/25/1994	06/16/1994	$0.031	1.25%	1.25%	$10.03
02/23/1994	03/24/1994	$0.031	1.44%	1.39%	$9.00
11/24/1993	11/26/1993	$0.025	1.07%	1.07%	$9.31
08/26/1993	08/30/1993	$0.025	1.03%	1.01%	$9.88
05/25/1993	05/27/1993	$0.025	1.16%	1.14%	$8.78

Projected Future Returns & Dividends for MS

Based on past 10-year performance, here are MS growth metrics:

Share price CAGR of +19.56%
Dividend CAGR of +19.19%

Using MS CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	MS (DRIP)	MS - No DRIP
Current Price	$191.32	$191.32
Start Shares	52.27	52.27
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	66.21	52.27
Dividends Payment	$6.65	$6.65
Annual Dividends	$1,762	$1,391
Yield on cost	17.62%	13.91%
Share Price	$1,141.71	$1,141.71
Total Dividends	$6,969	$5,996
Final Value	$75,590	$65,671

Estimated Future Value + Dividends - MS

NOTE: Above numbers are our estimate based on MS's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

Most Popular

Premium

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

Ultra

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

Company Info

Morgan Stanley (MS) had its IPO on 1993-02-23, and is traded on NYSE stock exchange.

Morgan Stanley operates as a prominent financial holding company, delivering a comprehensive suite of financial solutions and services. Its diverse clientele spans major corporations, governmental bodies, financial institutions, and individual clients across various global regions, including the Americas, Europe, the Middle East, Africa, and Asia. The firm's operations are structured into three primary divisions: Institutional Securities, Wealth Management, and Investment Management. Within the Institutional Securities segment, Morgan Stanley provides crucial capital-raising and strategic financial advisory services. This includes underwriting activities for debt, equity, and other financial instruments, alongside expert counsel on mergers and acquisitions, corporate reorganizations, real estate transactions, and project financing. Furthermore, this division is a key player in sales and trading, offering services like sales execution, financing solutions, prime brokerage, and market-making across equity and fixed-income products, encompassing foreign exchange and commodities. It also extends corporate and commercial real estate loans, furnishes secured lending facilities, supports sales and trading clients with financing, and engages in asset-backed and mortgage lending. Investment and research services, along with specific wealth management offerings, are also part of this segment. The Wealth Management segment caters to individual investors, as well as small to medium-sized enterprises and institutions. It offers a broad spectrum of services, from financial advisor-led and self-directed brokerage and investment guidance to comprehensive financial and wealth planning. This segment also delivers workplace solutions, such as stock plan administration, and provides annuity and insurance products. Lending options include securities-backed loans, residential real estate mortgages, and other credit facilities, complemented by banking and retirement plan services. Finally, the Investment Management segment is dedicated to providing specialized investment products, including equity, fixed income, liquidity, and alternative strategies. These offerings are distributed through institutional and intermediary channels to a sophisticated client base that features benefit and defined contribution plans, foundations, endowments, governmental entities, sovereign wealth funds, insurance companies, and corporate and third-party fund sponsors. Morgan Stanley's origins trace back to its founding in 1924, and its global headquarters are situated in New York, New York.

MS website: https://www.morganstanley.com

Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

Most Popular

Premium

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

Ultra

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

Loading signals…

DCF Model — MS

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $191.32

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own MS? See every dividend it's paid you

Add your MS shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every MS dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

Add MS free →

Free plan · up to 5 holdings