Morgan Stanley

Analyst Listings

The following analysts provide coverage for the subject firm as of May 2016:

Broker	Analyst	Analyst Email
Keefe Bruyette & Woods	Brian Kleinhanzl	bkleinhanzl@kbw.com
Oppenheimer	Chris Kotowski	chris.kotowski@opco.com
Credit Suisse	Christian Bolu	christian.bolu@credit-suisse.com
Atlantic Equities	Christopher Wheeler	c.wheeler@atlantic-equities.com
Drexel Hamilton	David Hilder	dhilder@drexelhamilton.com
JMP Securities	Devin Ryan	dryan@jmpsecurities.com
Guggenheim Securities	Eric Wasserstrom	eric.wasserstrom@guggenheimpartners.com
RBC Capital Markets	Fiona Swaffield	fiona.swaffield@rbccm.com
Evercore ISI	Glenn Schorr	glenn.schorr@evercoreisi.com
BMO Capital Markets	James Fotheringham	james.fotheringham@bmo.com
Buckingham Research	James Mitchell	jmitchell@buckresearch.com
Sandler O’Neill & Partners	Jeffery J. Harte	jharte@sandleroneill.com
Wells Fargo Securities	Matthew H. Burnell	matt.burnell@wellsfargo.com
Deutsche Bank Research	Matthew O’Connor	matthew.o-connor@db.com
Nomura Research	Steven Chubak	steven.chubak@nomura.com

Return to top of page

Primary Input Data

Return to top of page

Derived Input Data

Derived Input	Label	2015 Value	2016 Value	Equational Form
Net Income	NI	6,139	5,975	$NI\, =\, EBIT\,\,-\,Interest\,\, Expense\,\, -\,\, Taxes\,\, Paid$
Cash Flow From Equity	CFE	2,059	4,982	$CFE\,=\,\,NI\,\,-\,\,\Delta\,\,TE\,\,+\,\,OCI$
Total Equity	TE	76,184	77,177	$TE\,=\,Total\,\,Assets\,\,-\,\,Total\,\,Long-Term\,\,Debt$
Return on Equity	ROE	8.06%	7.74%	$ROE\,=\,\frac { NI}{TE}$
Net Investment	NetInv	4,080	993	$NetInv\,=\,{ {TE}_{1}}-{{TE}_{0}}$
Investment Rate	IR	66.46%	16.62%	$IR\,=\,\frac {NetInv}{NI}$
Cost of Equity	COE	0.91%	-0.89%	$COE \,=\,R_{F}\,\,+\,\,(R_{M}\,-\,R_{F})\beta$
Enterprise value	EV_Market	9,780	75,605	$EV\,=\,Market\,\,Cap\,\,Equity\,-\,Cash$
Long-Run Growth	g = IR x ROIC	5.36%	1.29%	Long-run growth rates of the income variable are used in the Continuing Value portion of the valuation models.
Long-Run Growth	g = % $\Delta$ GDP	2.50%	2.50%

Return to top of page

Valuation Multiple Outcomes

The outcomes presented in this study are the result of original input data, derived data, and synthesized inputs.

Equational Form	Observed Value		Single-stage multiple g solution		Two-stage valuation model g solution
Equational Form	12/31/2015	12/31/2016	12/31/2015	12/31/2016	12/31/2015	12/31/2016
PRICE/EARNINGS $\frac {Price}{Book\,\,Value} \,= \,\frac{ROE\, -\, g}{ROE\,(COE\,-\,g)}$
PRICE/CASH EARNINGS $\frac {Price}{Cash\,\,Earnings} \,= \,\frac{ROE\, -\, g}{ROE\,(COE\,-\,g)}\,(\frac{NI}{CE})$
PRICE/BOOK VALUE $\frac {Price}{Book\,\, Value} \,= \,\frac{ROE\, -\, g}{ROIC\,(COE\,-\,g)}\,\,x\,\,ROE\,\,=\,\,\frac{ROE\,\,-\,\,g}{COE\,\,-\,\,g}$

Return to top of page