Skip to main content
Homepage
Full 18-step deep-dive · ~20–30 min · a member feature.
AGING Analysis Report
Aug 1, 2026
22 days ago · 100% complete
NOT DEPENDABLE This report predates a filing — its financial basis has been replaced.
Report generated: Aug 1, 2026 · Filing on record since: Aug 19, 2026 · 18 days after
For AI assistants & researchers — machine-readable summary of this page

What this page is: Delvantic's full research page for Morgan Stanley (MS) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.

Our current read (analysis of 2026-08-23): Designation Watch · Gem Score +17 (−100…+100 Quality+Value blend) · Quality 64 · Value -21 · Sentiment -15 (timing only, not weighted) · Composite fair value $295.10 vs $210.55 at analysis

Page map (sections in order; each card carries a stable reference-name attribute you can cite):

  • profile-header / price-overview — company profile, live quote, market cap
  • extended-analysisthe core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-narrative / ai-findings / gpt-critique — narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)
  • Members-only sections (render as login gates for anonymous readers): price-history, income-trend, key-metrics, financials (statement tables), insider-trading. The analysis above is public; the raw data tables require a free account.

More for machine readers: site briefing at /llms.txt · any ticker resolves at delvantic.com/stock/TICKER · raw inputs are public-company filings and market data (via licensed data feeds); every model, score, lens read, and prediction on this page is Delvantic's own analysis.

Morgan Stanley

MS NYSE
Financial Services · Capital Markets
New York, NY 10036, United States morganstanley.com Updated Aug 1, 12:10am
Price
$210.55
Market Cap
$330.8B
Employees
82,944
Beta
1.22
Avg Volume
6,164,638
Last Dividend
$4.00
CEO
Mr. Edward N. Pick

Morgan Stanley is an American multinational investment bank and financial services company headquartered at 1585 Broadway in Midtown Manhattan, New York City. The firm operates through three primary business segments: Institutional Securities, Wealth Management, and Investment Management. Institutional Securities offers investment banking services including capital raising, mergers and acquisitions advisory, restructurings, real estate and project finance, as well as corporate lending, equities, and fixed income trading. Wealth Management provides brokerage, investment advisory, financial and wealth planning services primarily to high-net-worth individuals, along with banking, retirement plan services, and annuity and insurance products through platforms like E*Trade. Investment Management delivers asset management products and services across equity, fixed income, alternatives, real estate, and private equity to institutional and retail clients via various distribution channels. Morgan Stanley serves corporations, governments, institutions, and individuals worldwide, playing a key role in global capital markets by advising, originating, trading, managing, and distributing capital.

Runs with full report Generated: Aug 1, 2026 12:20am
Price Overview
Price at report time
$210.55
as of Aug 1, 12:29am (22d ago)
Change · Aug 1
+0.49 (+0.23%)
Day Range
$208.69 – $213.46
52-Week Range
$136.17 – $232.25
50-Day MA
$214.39
200-Day MA
$184.40
Volume
4,719,052.00
Right now · live
Log in to get the live feed
Members see the real-time price and the move since this report (over 22d).
Share Structure
Outstanding 1,572,000,000.00
Float 1,191,072,960.00
Free Float 75.8%
Normal free float — 75.8% of shares trade freely, ~24.2% held by insiders/institutions
Healthy float typical of established companies. Good liquidity for entering and exiting positions without major price impact.
Price History (1 Year)
Last updated: Aug 1, 2026 12:34am (22d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Jul 31, 2026 4:56am (23d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Aug 1, 2026 12:19am
P/E Ratio (Price per dollar of earnings)
HEX
Stock Price / EPS (Diluted)
20.57
Stock Price: $210.55
EPS (Diluted): 10.21
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
3.08
Stock Price: $210.55
Total Equity: $112.65B
Shares: 1,651,420,176
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
Market Cap: $330.78B
Total Debt: $341.68B
Cash: $111.70B
EBITDA: N/A
EBITDA not available
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$549.3B
Market Cap: $330.78B
Total Debt: $341.68B
Cash: $111.70B
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
Gross Profit: N/A
Revenue: $65.97B
Missing from API: Gross Profit
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
Operating Income: N/A
Revenue: $65.97B
Missing from API: Operating Income
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
25.6%
Net Income: $16.86B
Revenue: $65.97B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
15.0%
Net Income: $16.86B
Total Equity: $112.65B
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
Operating Income: N/A
Tax Rate: 22.5%
Equity: $112.65B
Total Debt: $341.68B
Cash: $111.70B
Missing from API: Operating Income
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
Current Assets: N/A
Current Liabilities: N/A
Missing from API: Current Assets, Current Liabilities
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
3.03
Short-Term Debt: $0.00
Long-Term Debt: $341.68B
Total Debt: $341.68B
Total Equity: $112.65B
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$39.95
Revenue: $65.97B
Shares: 1,651,420,176
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$68.22
Total Equity: $112.65B
Shares: 1,651,420,176
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
$-10.83
Operating CF: -$17.89B
CapEx: $0.00
Shares: 1,651,420,176
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
1.9%
Last Dividend: $4.00
Stock Price: $210.55
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
39.1%
Dividends Paid: -$6.59B
Net Income: $16.86B
Industry Benchmarks
Last run: Aug 1, 2026 12:17am
Compares MS against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Income Statement (Annual)
Last updated: Jul 31, 2026 4:56am (23d ago)
Metric 2021 2022 2023 2024 2025
Revenue $56.4B $50.2B $50.7B $57.6B $66.0B
Cost of Revenue
Gross Profit
Operating Expenses $25.3B $24.0B $25.1B $27.1B $30.2B
Operating Income
Net Income $15.0B $11.0B $9.1B $13.4B $16.9B
EBITDA
EPS $8.16 $6.23 $5.24 $8.04 $10.32
EPS (Diluted) $8.03 $6.15 $5.18 $7.95 $10.21
Balance Sheet (Annual)
Last updated: Jul 31, 2026 9:08am (23d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $127.7B $128.1B $89.2B $105.4B $111.7B
Total Current Assets
Total Assets $1.2T $1.2T $1.2T $1.2T $1.4T
Current Liabilities
Long-Term Debt $227.4B $233.9B $260.5B $284.3B $341.7B
Total Liabilities $1.1T $1.1T $1.1T $1.1T $1.3T
Total Equity $106.6B $101.2B $100.0B $105.4B $112.7B
Retained Earnings $89.4B $94.9B $98.0B $105.0B $115.1B
Cash Flow (Annual)
Last updated: Jul 31, 2026 4:56am (23d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow $34.0B -$6.4B -$33.5B $1.4B -$17.9B
Capital Expenditure
Free Cash Flow
Acquisitions (net) -$2.6B $0 $0
Net Debt Issued / (Repaid) $20.1B $37.6B $13.6B $28.1B $39.8B
Dividends Paid -$4.2B -$5.4B -$5.8B -$6.1B -$6.6B
Stock Buybacks
Net Change in Cash $22.1B $402.0M -$38.9B $16.2B $6.3B
Growth Trends (YoY %)
Last updated: Jul 31, 2026 4:56am (23d ago)
Metric 2022 2023 2024 2025
Revenue Growth -11.0% +0.9% +13.7% +14.5%
Gross Profit Growth
Operating Income Growth
Net Income Growth -26.6% -17.6% +47.4% +25.9%
EBITDA Growth
Dividend History (Last 20)
Last updated: Jul 31, 2026 9:08am (23d ago)
Date Dividend Declaration Record Payment
2026-04-30 $1.00
2026-01-30 $1.00
2025-10-31 $1.00
2025-07-31 $1.00
2025-04-30 $0.93
2025-01-31 $0.93
2024-10-31 $0.93
2024-07-31 $0.93
2024-04-29 $0.85
2024-01-30 $0.85
2023-10-30 $0.85
2023-07-28 $0.85
2023-04-28 $0.78
2023-01-30 $0.78
2022-10-28 $0.78
2022-07-28 $0.78
2022-04-28 $0.70
2022-01-28 $0.70
2021-10-28 $0.70
2021-07-29 $0.70
0Company Classification 1Industry Landscape 2Company Momentum 3Forward Projection 4aDCF Valuation 4bEarnings Power Value 4cAnchored PE 4dReverse DCF 4eRevenue-Based DCF 4fAnchored P/S 4gScenario Analysis 4hDividend Discount Model 4iBook Value Analysis 4jInsider Activity 4fCash Flow Quality 4gDebt Maturity Risk 4hMacro Environment 4iSector Intelligence 4jRevenue Confidence 4kSensitivity Analysis 4lSector Demand Cycle 5AI Investigation 5bThesis Evaluation 6Valuation Synthesis
computed not applicable not yet run 13 computed · 6 not applicable · 5 not yet run
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for MS — it's generated by the pipeline (market-narrative step).
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-08-01 00:31:52
Verdict Overvalued at $210 — fair value on normalized earnings closer to $175–190; wait for either a cyclical drawdown or two more quarters of confirmed wealth-margin durability before committing.

Looking at the raw print first: MS did $65.97B revenue and $16.86B net income in 2025, up from $57.62B/$13.39B in 2024 — that's 14.5% revenue growth and 26% earnings growth, with net margin expanding to 25.6%. Quarterly NI trajectory ($3.08B → $3.19B → $3.71B → $4.32B → $3.54B → $4.61B → $4.40B → $5.57B) shows genuine acceleration into Q1 2026, not a plateau. Trailing four quarters of NI sum to ~$18.1B, meaning the trailing P/E is closer to 18x than the 20.5x annual figure suggests. ROE of 15% is respectable but not extraordinary for a firm whose peers (GS, JPM) print similar or better. The negative $17.9B operating cash flow is normal noise for a broker-dealer (trading asset swings) and should not be read as distress.

Where I diverge from the prior stack: the synthesis verdict of "slight upside" with a $229–247 fair value feels too generous, while the thesis evaluation's -8 score and market-forces "neutral with peak-cycle risk" feel closer to reality. The models are contradicting each other and the DCF-anchored $246 number is almost certainly extrapolating the 36% earnings CAGR forward, which is a garbage-in problem — 2022–2023 were trough IB years, so the CAGR is off a depressed base. Normalize to a mid-cycle $16–17B NI and slap a defensible 15x on it (bank-normal, wealth-premium blended) and you get $240–255B market cap, i.e., $153–163 per share. The market is paying $330B / 20x for a franchise whose sustainable earnings are debatable at $17B. That is not "slight upside" — that is fair-to-full.

The contrarian argument is actually the base case here: MS trades at ~3x book with a 15% ROE, meaning the market is capitalizing the wealth-management transformation at a permanent premium. But three things could break it: (1) fee compression in wealth as passive/RIA competition intensifies — the industry is heading to sub-50bps blended fees; (2) IB/trading normalizes DOWN, not up — the 2025 print may be near-peak given elevated M&A and volatility, and Q1 2026's $5.57B could be the high-water mark; (3) rate cuts compress NII on the ~$340B debt/deposit base. Insider activity reinforces this: six sales versus zero open-market buys in July 2026, with awards being routine grants. Insiders monetizing at $210+ is a mild but real tell. The narrative model correctly flags this as "anchored" and "steady-compounder" — but a steady compounder at 3x book with cyclical earnings mix is priced for a lot to go right.

I dissent from the synthesis's +17% upside call and side with the thesis evaluation and market-forces read. Fair value on normalized earnings is closer to $175–190, not $230–247. The $210 price bakes in continuation of Q1 2026's exceptional print, sustained wealth margin expansion, AND no capital markets mean reversion — a trifecta bet. The 1.9% dividend yield is not enough to underwrite the multiple risk. That said, this is a quality franchise and I'm not calling it a short — the E*Trade integration is real, wealth AUM growth is real, and dividend/buyback capacity is real. But at $210 the risk/reward is asymmetrically to the downside: a re-rating to 15x normalized earnings takes you to ~$155, while further upside requires either the wealth thesis to keep expanding multiples (from already-elevated 3x book) or a full cycle up-leg in IB. I'd want $175 or lower to build a position, or evidence in Q2/Q3 2026 that the $5.57B quarterly NI is a new floor rather than a peak.

GPT Reading
Independent reading · gpt-5.4 · generated 2026-08-01 00:32:07
Verdict Overvalued at $210.55 — fair value is closer to $175-$190 unless Morgan Stanley can prove $18B+ annual earnings and 17% ROE are sustainable through a less favorable market backdrop.

At $210.55, Morgan Stanley is being valued like a high-quality compounder rather than a cyclical capital-markets house, and the raw numbers only partly support that. The business has undeniably rebounded: revenue rose from $50.67B in 2023 to $57.62B in 2024 and $65.97B in 2025, while net income climbed from $9.09B to $13.39B to $16.86B. Quarterly profit progression is also strong, with 2025 net income of $16.86B versus $13.39B in 2024, and the most recent quarter at $5.57B versus $4.32B in the year-ago March quarter, about 29% growth. Net margin in 2025 was 25.6%, which is excellent for a diversified broker-bank. But that earnings recovery has already been capitalized very aggressively: the stock sits at 20.6x earnings, 3.08x book, 5.26x sales, and roughly 8.3x EV/revenue. For a firm with 2021 net income of $15.03B, 2022 of $11.03B, 2023 of $9.09B, and 2025 of $16.86B, that is not a smooth compounding record; it is a cyclical earnings stream now being priced near peak conditions.

The most important disconnect in the data is between quality of franchise and quality of valuation. ROE of 15.0% is good, but not good enough to make 3.1x book feel cheap for a large financial with meaningful market-sensitive businesses. If you invert the current valuation, the market is assuming either sustainably higher ROE ahead or that book value meaningfully understates the earning power of the wealth franchise. Maybe that is partly true, but the provided numbers do not prove it. Equity is $112.65B against $341.68B of debt, and cash is $111.70B; in banks, leverage is normal, but it still means small changes in spreads, deal activity, trading conditions, or credit marks can move earnings materially. The negative operating cash flow of $17.89B is not, by itself, a red flag for a financial institution, but it is a reminder not to treat this like an industrial free-cash-flow machine. I do not think a 1.9% dividend yield and 39.1% payout ratio are enough to bail out buyers if the multiple falls from 20x toward the mid-teens.

What stands out is that the market seems to be rewarding Morgan Stanley for becoming less cyclical at exactly the point the reported earnings look most cyclical-influenced. Net income moved from $3.08B in 2024's June quarter to $3.54B in 2025's June quarter, from $3.19B to $4.61B in September, from $3.71B to $4.40B in December, and then to $5.57B in March 2026. That is a very strong run, but it looks more like favorable operating backdrop and market activity than evidence that cyclicality has been engineered away. If I put a more conservative multiple on current earnings power — say 15x to 17x on $16B-$17B of net income — I get to a valuation range much closer to the current price, not clear upside. On book, even a premium franchise at 2.2x-2.6x book would imply meaningful downside from 3.1x unless ROE expands beyond 15% and stays there. My read is that investors are paying tomorrow’s “durable wealth manager” multiple on today’s still market-dependent earnings base.

The best case against my view is straightforward: the earnings line is not just recovering, it is accelerating, and the premium may be deserved. Revenue grew 14.5% in the latest annual period and earnings nearly 26%; net income has blown past the 2021 level, suggesting the franchise is larger and more profitable than the prior cycle peak. A 15% ROE with a 25.6% net margin is objectively strong, and if wealth and fee-based businesses are now the anchor, then comparing Morgan Stanley to ordinary banks or to its own older valuation range may be too conservative. There is also nothing alarming in insider activity; the sales are small relative to company size and look routine. If 2026 annualized earnings are moving toward roughly $18B-$19B based on the recent quarterly pace, then the current P/E rapidly compresses into the high teens, and the stock could grow into the valuation without requiring multiple expansion.

What would change my mind is evidence that this is not just a cyclical profit spike. If Morgan Stanley can deliver another year of revenue above $68B, sustain quarterly net income around $4.5B-$5.0B even in softer capital-markets conditions, and push ROE toward 17% without leverage creeping up, then the premium to book is easier to defend and I would become constructive above $210. Conversely, if earnings slip back toward the $13B-$14B range or revenue stalls while the stock still commands 18x-20x earnings and 3x book, the market will likely re-rate it toward a less flattering but more normal large-cap financial multiple. I think fair value is below the current price unless the next 12 months prove the new earnings base is genuinely durable.

Grok Reading
Independent reading · grok-4.5 · generated 2026-08-01 00:32:40
Verdict Modestly undervalued at $210.55 vs ~$18B TTM earnings power and $229–247 composite fair value; quality compounder with earned re-rating

The raw numbers show a franchise that has decisively stepped up its earnings power. Annual net income climbed from a $9.09B trough in 2023 to $13.39B in 2024 and $16.86B in 2025, a 36% earnings CAGR against 14% revenue CAGR, with net margins expanding to 25.6%. Trailing four-quarter NI already annualizes near $18.1B ($5.57B + $4.40B + $4.61B + $3.54B), and the most recent print of $5.57B is the strongest quarter in the entire series. At $210.55 the stock trades at 20.6x the 2025 annual and closer to 18.3x that fresher TTM run-rate, with ROE at 15% on $112.65B of equity. Revenue growth of 14.5% year-over-year to $65.97B is real and broad-based enough that the wealth-management mix shift is no longer just a story—it is visible in the margin expansion and the durability of the NI trajectory through rate and volatility swings.

What stands out against the prior models is how cleanly the operating momentum contradicts the cautious “peak-cycle perfection” framing. The valuation synthesis composite at $229–$247 already implies 9–17% upside, yet the thesis score of –8 and the “multiple compression to bank norms” bear case treat the 3.08x P/B and 20x P/E as fragile. Those multiples are elevated versus traditional bank history, but they are being earned by a 25%+ net margin business that is no longer pure capital-markets cyclicality. Negative operating cash flow of –$17.89B looks alarming until one remembers broker-dealer accounting; the balance sheet still carries $111.7B cash against $341.7B debt and a 3.0x debt-to-equity that is structural, not distressed. Insider activity is routine selling into strength, not a signal. The data simply do not support the idea that current earnings are a fluke crest.

The strongest counter-argument is straightforward: capital-markets and advisory revenues remain cyclical, rate cuts and lower volatility will compress trading and IB fees, and a 20x P/E / 3x P/B leaves little cushion if the wealth-management moat proves less capital-light or less sticky than priced. A smart opponent would note that 2021 already delivered $15B of NI at the last peak, that ROA is still only 1.2%, and that the stock sits below sector benchmarks with macro headwinds flagged. They would also point out that the payout ratio of 39% and 1.9% yield are respectable but not defensive enough if earnings mean-revert $3–4B. I weigh this less heavily because the last eight quarters show progressive, not mean-reverting, NI, and the 14% revenue CAGR has already absorbed a full rate cycle without collapsing margins. The re-rating is partially earned; it is not pure narrative.

I would flip to a more cautious stance if two consecutive quarters print NI below $4.0B, if 2026 full-year revenue growth slows below 5%, or if management signals material fee compression or elevated credit costs inside wealth management that push ROE back under 12%. Until then the earnings trajectory and the modest discount to the internal fair-value range dominate.

Big-3 Panel — where each AI stands
Each AI above independently stated a direction (undervalued, fairly valued, or overvalued) and how strongly it believes it (conviction, 0–5). We combine those into a Bull-Bear Index on a 0–10 scale: 5 is neutral, 10 is maximum bullish (undervalued at full conviction), 0 is maximum bearish. We compute the score ourselves with the same arithmetic for every seat — the models never grade their own bullishness — so the three are directly comparable. Δ shows how far each seat sits from the panel average of 3.7; a large Δ marks the dissenting voice, usually the one worth reading.
Claude claude-opus-4-7 2.0
overvalued · conviction 3/5 · Δ -1.7 vs panel · self: 4.0
GPT gpt-5.4 1.0
overvalued · conviction 4/5 · Δ -2.7 vs panel · self: 3.0
Grok grok-4.5 8.0
undervalued · conviction 3/5 · Δ +4.3 vs panel · self: 6.0
Second round ran — the seats disagreed beyond the band (Claude: overvalued · GPT: overvalued · Grok: undervalued); 1 seat changed direction after reading the others.
Claude — Second Response · overvalued revised

VERDICT: Overvalued at $210 — fair value $180–195 on normalized $16–17B earnings; wait for Q2/Q3 2026 to confirm the $5.57B print is a floor, not a peak, before paying up.

Colleagues' arguments considered. GPT largely converges with my view but frames it as "fair to slightly overvalued" rather than my more aggressive $175-190 target — the difference matters. Grok makes the strongest challenge: the trailing four-quarter NI genuinely annualizes to $18.1B, which drops the effective P/E to ~18.3x, not the 20.6x I anchored on. That's a fair correction to my framing. But Grok then does exactly what I flagged as garbage-in: extrapolates the $5.57B Q1 2026 print forward as run-rate rather than as a possible peak. The sequence $3.08B → $5.57B over eight quarters is not "progressive, not mean-reverting" — it's an eight-quarter uptrend during a period of elevated M&A, strong equity markets, and still-high NII. Calling that "already absorbed a full rate cycle" is generous; rate cuts largely haven't hit yet.

Where I concede ground: my $155 downside anchor at 15x normalized was too punitive if you accept that wealth management genuinely deserves a premium multiple blend. A 16-17x on $16-17B normalized gets you $256-289B market cap, or $163-184/share — so the top of my range ($190) is defensible but the midpoint should probably nudge up to $180-195. Grok's point about the wealth mix shift being "visible in margin expansion" is the real argument, and I underweighted it. The 25.6% net margin is not something a pure capital-markets shop prints.

Where Grok fails to move me: the composite $229-247 fair value still depends on capitalizing peak-quarter earnings at a premium multiple. That's double-counting the cycle. And the insider selling — six sales, zero opens — is dismissed too casually by both colleagues; it's not a smoking gun but it's directionally consistent with insiders viewing $210 as full, not cheap. I'm holding overvalued but tightening the range upward modestly and lowering conviction a notch given the legitimate TTM-vs-annual point.

GPT — Second Response · overvalued revised

VERDICT: Slightly overvalued at $210.55 — fair value is closer to $190-$205, with upside only if $17.5B-$18B earnings and higher-than-15% ROE prove durable through a softer backdrop.

Claude mostly reinforced my original stance, but he sharpened one point I had underweighted: the trailing four-quarter earnings power is already about $18.1B, so the relevant multiple is nearer 18x than the 20.6x based on 2025 alone. That matters, and it weakens the harsher version of the overvaluation case. What did not move me is Grok’s leap from that fresher run-rate to “earned re-rating” without really solving the ROE/PB mismatch. A 15% ROE at ~3.1x book still implies the market is paying a premium usually reserved for either structurally higher returns or much lower cyclicality than the numbers yet prove. The last eight quarters are strong, yes, but they still coincide with a very favorable backdrop for trading, advisory, asset values, and client activity. I also agree with Claude that DCF-style upside built off trough-to-peak CAGR is the wrong anchor here.

So I am revising only in degree, not direction. The better bear case is no longer “this is clearly worth only mid-teens P/E on depressed normalized earnings,” because the current TTM has earned more respect than that. But the better bull case still falls short of making $210 obviously cheap: if I give MS credit for $17.5B-$18.0B sustainable earnings and a premium 16x-17x multiple because the wealth mix is genuinely better than old-cycle Morgan Stanley, I land around roughly fair to slightly rich, not meaningfully undervalued. That pushes my fair value range up modestly from my first pass, but I still think the stock discounts a lot of durability that has not been tested in a softer capital-markets tape. I would need either ROE pushing toward 17% or evidence that $4.5B-$5B quarterly profit holds through weaker conditions before paying comfortably above $210.

Grok — Second Response · overvalued changed direction

VERDICT: Modestly overvalued at $210.55; normalized mid-cycle value sits nearer $180–200 until durability is proven

The colleagues’ normalization math is the argument that lands. I underweighted how much of the 36% earnings CAGR is simply rebound from the 2022–23 IB trough; applying a blended 15–17x to a mid-cycle $16–17 B NI (instead of capitalizing the $18.1 B TTM run-rate at 18–20x) compresses fair value into the $175–200 zone and makes the internal $229–247 composite look like an extrapolation error. Equally persuasive is the ROE-versus-P/B gap both flag: 15 % ROE does not by itself underwrite a permanent 3.08x book multiple for a firm that still carries material capital-markets beta and $342 B of structural leverage. The progressive quarterly prints remain real, yet they have not yet demonstrated a $4.5 B+ floor through softer conditions, so the “earned re-rating” claim is premature.

I therefore revise from modest undervaluation to a more guarded stance. The wealth-management mix shift and margin expansion are genuine and keep me from joining a full short or deep-value call; downside to $155 requires a sharper mean-reversion than the last eight quarters imply. Still, at $210 the market is already discounting continuation of the Q1 2026 peak plus further multiple support. Risk/reward is now asymmetric until either two more quarters confirm the new earnings base or the shares pull back toward $185–195.

Advanced Analysis Forensic deep-dive · separate lenses
Separate reads — Company Quality (is it a great business?), Valuation (is it mispriced?), and General Sentiment (how macro + narrative are pushing it), kept deliberately apart · 2026-08-01 00:40:28
Delvantic - Cairn AI
Quality — wait for a dip 7/10
Great franchise at a fair-to-slightly-rich price near cycle-peak earnings — not the entry I want.
The cruxWhether 2025's $16.9B net income and 17% ROE are the new floor or the cyclical peak; everything on deserved value hinges on that answer.
Forensic checks Derived mechanically from MS's filed financials — not from the AI lenses
Liquidity & RunwayLong Runway
DilutionShare Count Shrinking
Earnings QualityWeak — Some Red Flags
The four lensesswitch a tab for its full read — score + evidence
Company Quality
+64
Strong
edge √Σ 119 · risk √Σ 44 · conf 7/10

Revenue has grown from 56.4B in 2021 to 66.0B in 2025 (roughly 4% CAGR), with net income rebounding from a 2023 trough of 9.1B to 16.9B in 2025 — the highest of the five-year window. Diluted shares shrank from 1.87B to 1.65B, a -3.1% CAGR, meaning per-share earnings compounded faster than headline earnings. SBC at 2.9% of revenue is fully absorbed by buybacks. This is the profile of a mature earner returning capital.

Strengths 4
m70
Per-share value compounding
Diluted share count fell from 1.87B (2021) to 1.65B (2025), a -3.1% CAGR, while net income rose to a 5-year high of 16.9B in 2025.
m65
Revenue and earnings at cycle highs
2025 revenue of 66.0B and net income of 16.9B are both the highest in the 5-year window, up from the 2023 trough of 50.7B / 9.1B.
m55
Disciplined SBC absorption
SBC at 2.9% of revenue is more than offset by buybacks - share count is genuinely shrinking, not just neutralized.
m45
Diversified franchise
Wealth management, investment banking, and trading provide multiple earnings streams; the 2024-2025 recovery shows operating leverage returning as capital markets activity normalized.
Concerns 4
m30
Earnings volatility across the cycle
Net income swung from 15.0B (2021) to 9.1B (2023) back to 16.9B (2025) - capital markets exposure means earnings are inherently cyclical, not steady-eddy.
m20
Reported OCF/NI negative
OCF/NI of -0.59x flags an accrual issue on a generic screen, but for a broker-dealer this largely reflects trading inventory and repo flows rather than earnings quality erosion. Still worth confirming via segment cash detail.
m15
Altman Z / runway metrics not meaningful
Z of 0.31 and 25-quarter 'runway' framing are misapplied to a bank; not evidence of distress but also means those modules provide no assurance either direction.
m20
Insider selling only, no opens
16 sales for 25.5M and zero open-market buys in 12 months; pattern looks like routine post-vest liquidations by non-CEO officers, not a red flag but no confidence signal from insiders either.
This is a solidly run, mature global bank at or near a cyclical earnings peak, with genuine per-share value compounding via a -3.1% share count CAGR and rising net income. The forensic red flags fired by the modules are largely accounting-structure artifacts of a broker-dealer - Altman Z, OCF/NI, and net-debt framings don't translate cleanly to banks. That said, the business is inherently cyclical and capital-markets-levered, so I won't push it above the Strong tier without seeing capital ratios and segment quality. I'd call it a healthy Strong, not Fortress.
Verify before trusting this (6)
  • Segment mix and trend: wealth management fee-based AUM growth vs. trading revenue cyclicality
  • CET1 ratio and regulatory capital cushion vs. requirements
  • Reconcile reported OCF swings to trading inventory / repo flows in 10-K cash flow detail
  • Buyback authorization remaining and pace vs. earnings
  • Any material litigation reserves or level-3 asset concentration
  • Concentration in prime brokerage clients (e.g., post-Archegos risk controls)
Valuation / Mispricing
-21
Fairly Valued
edge √Σ 50 · risk √Σ 72 · conf 6/10
Price $210.55 vs deserved ~$220-225 after cycle/quality haircut - roughly 5-7% gap, essentially fair. attractive below $180.00

The composite fair value of $229 and signal-adjusted $246.86 imply 8-17% upside, but both lean on an anchored-PE method applied to what the quality lens explicitly flags as cyclical earnings at or near a peak. Capitalizing peak EPS at a normal multiple systematically overstates deserved value for a capital-markets-heavy bank, so I haircut the FV toward the low $220s before comparing to price. Against that, $210.55 is within a normal band of fair, not a discount worth pounding the table on. The earnings-quality signal (-1, weak) reinforces the haircut - even if several red flags are bank-accounting artifacts, the direction of travel on deserved value is down, not up. What is priced in: continued wealth management growth, decent capital markets activity, and buybacks (share count CAGR -3.1%) supporting per-share compounding. What is NOT priced in as a bargain: any rerating from here needs either sustained above-cycle IB/trading or multiple expansion, both of which are hopes, not margins of safety. This is a good business the market understands, changing hands near its deserved price.

Cheap signals 2
m40
Composite FV modestly above price
Composite FV $229 vs $210.55 is ~8% upside; signal-adjusted $246.86 is ~17%. Real but not a fat margin of safety.
m30
Per-share compounding via buybacks
Share count CAGR of -3.1% quietly lifts per-share value each year, which supports the FV even if headline earnings flatten.
Rich / priced-in 3
m55
Anchored-PE on peak earnings overstates FV
The quality lens calls this a cyclical business near a cyclical earnings peak. Anchored-PE FV of $229 capitalizes those earnings at a normal multiple, which systematically inflates deserved value for capital-markets-levered banks.
m35
Earnings-quality haircut
The -1 earnings-quality signal argues for a lower deserved multiple. Even discounting bank-accounting artifacts, it does not push deserved value higher.
m30
Bull case largely reflected in price
Sticky wealth management flows, elevated volatility, and M&A activity are the consensus narrative; buying here means paying for that outcome rather than getting it for free.
This is a fine business at a fine price. The 8-17% upside from the models looks less impressive once you accept that the anchor is peak-ish cyclical EPS and the earnings-quality flag says haircut, not premium. I want a real margin of safety on a cyclical - sub-$180 gets my attention; anywhere in the $200s I am neutral. Not a short, not a bargain.
Verify before trusting this (4)
  • Wealth management fee-based asset growth and net new asset trends in the latest 10-Q
  • Institutional Securities revenue mix - how much of recent EPS is trading vs advisory, to gauge cyclicality of the earnings base
  • Forward guidance/commentary on IB pipeline and expense ratios
  • Any one-time integration or legal charges distorting the anchored EPS input
General Sentiment
-15
Balanced
tail √Σ 35 · head √Σ 50 · conf 6/10

The macro tape is broadly neutral with a slight tailwind (VIX 16, S&P near highs), which for a 1.22-beta capital markets name is a mild positive - MS earns off deal flow, trading volumes, and wealth AUM, all of which prefer calm-but-not-sleepy tapes. But the 10y at 4.68% and a stretched market PE at 26.2 create a low-grade headwind for financials broadly, and the active bear whisper is that eventual rate cuts and volatility compression will squeeze trading and NIM. Narrative intensity is minimal and durability is high - this is a boring steady-compounder story with low cult coefficient, meaning sentiment is neither juicing nor punishing the stock. It just sits there. That is a Balanced setup by construction. The news flow is genuinely mixed: a $13B advisor team defection from Graystone to Merrill is a real negative sentiment datapoint for the wealth franchise (the exact bear thesis - fee/margin pressure and advisor mobility post-E*Trade), while the routine dividend confirmation and lead-arranger role on the Morton Salt $3.2B TLB are neutral-to-positive reminders that the capital markets engine is functioning. There is no dominant force here; the stock trades on its own fundamentals with only ordinary sentiment crosswinds.

Tailwinds 3
m25
Calm risk-on tape suits capital markets
Neutral regime with VIX 16 and index near highs is a modest positive for a diversified broker-dealer - supports M&A pipelines, ECM, and wealth AUM marks. MS's 1.22 beta means it participates in up-tape without needing a story.
m20
Durable, non-controversial narrative
Steady-compounder archetype with minimal intensity and low cult means sentiment is not stretched either way - no crowded long to unwind, no active de-rating narrative. That is protective in a choppy tape.
m15
Franchise activity signal
Lead-arranger role on Morton Salt's $3.2B TLB and routine debt issuance confirm capital markets engine is humming - background positive, not a sentiment mover.
Headwinds 2
m40
Advisor attrition headline
Merrill poaching a $13B Graystone team is a concrete, name-specific negative that validates the bear narrative on wealth franchise stickiness post-E*Trade. Small in absolute AUM terms but the optics matter for a sentiment lens.
m30
Rate/valuation macro drag on financials
10y 4.68% and market PE 26.2 create a low-grade press on banks broadly, and the consensus rate-cut path threatens NIM and trading spreads - the core bear thesis for MS specifically.
Net-net this is close to Balanced with a faint negative lean. The narrative is low-voltage and durable, so sentiment is not doing much work either direction - MS trades on its numbers. The one live sentiment item is the advisor attrition headline, which pokes at the exact soft spot in the bear thesis, but it is not enough on its own to overwhelm a benign tape. I would not size a position around sentiment here; the pressure is ordinary crosswind, not a decisive force.
Verify before trusting this (4)
  • Whether more large advisor teams follow the Graystone defection to Merrill or elsewhere
  • Analyst target revisions post next print - watch for wealth margin commentary
  • Fed path repricing - a dovish shift would pressure MS trading revenue narrative
  • VIX regime shift - a spike above 22 would flip the tape read for capital markets names
The market-wide tape + this name's exposure to it (beta / sector / narrative durability). Context on the non-fundamental pressure — not a call on the business or the price. processId: detail-general-sentiment
Growth Outlook
not run

This lens hasn't been run for this ticker yet.

The forward growth verdict — is the business itself likely to grow (next 2 quarters / year 1 / years 2–3), judged against its category and against printed expectations. The full horizon ladder + creme renders on the Growth Outlook card above. Not a call on the price (Valuation owns that) or the tape (Sentiment owns that).
Please log in to view trade setups
The Augustus trade-setup read is a members feature.
Log in
Lenses kept deliberately separate — Company Quality (price-agnostic), Valuation (price-conditional), General Sentiment (non-fundamental macro/narrative pressure), and Growth Outlook (the forward growth verdict). The scores are not blended. Filing-level items (convertibles, lock-ups, customer concentration) are v2 — see each lens's "verify."
Price Prediction
Higher +7.8% v0.6.0 View full prediction →

When we made this prediction on Aug 1, 2026, MS was $210.55. We expect it to be $227.00 by Feb 2027, and we consider it great value under $180.00. This is an early model (v0.6.0) — the direction is more reliable than the exact price. Made Aug 1, 2026.

Price when predicted$210.55
Our estimate for Feb 2027$227.00+7.8%
Great value below$180.00
Price history shown (6 Months)

Blue is our prediction, starting the day we made it. Grey is a slower route to the same place — the same destination, taking longer. Black is the actual price, so you can see how we are doing.

Community AI Feedback
No community reviews yet for MS. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
v1.1.562 · 9b2927c4 · 2026-08-22 16:52:06