MARSH & MCLENNAN COMPANIES, INC. (MRSH)
Insurance Agents, Brokers & Service · Financial Services · $81.3B
Intrinsic Value (Consensus)
$130.78
Current Price
$168.60
Margin of Safety
-22.4%
22.4% Above Intrinsic Value
Value: $131
Price: $169
Valuation Model Estimates
Current Price: $168.60
DCF (Discounted Cash Flow)
$141.90
Graham Number
Not applicable
—
Earnings Power Value
$81.84
Relative Value (P/E)
$168.60
Dividend Discount Model
$24.85
Consensus Value
$130.78
Model Assumptions
Discount Rate
10.3%
Growth Rate
3.1%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $8.43
- EPS (Forward)
- $8.69
- Book Value
- $-8.14
- P/E Ratio
- 20.0
- Forward P/E
- 19.4
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 10.3%
- Earnings Growth
- 3.1%
- Dividend Yield
- 1.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance