MARSH & MCLENNAN COMPANIES, INC. (MRSH)
Insurance Agents, Brokers & Service · Financial Services · $80.4B
Intrinsic Value (Consensus)
$130.78
Current Price
$166.78
Margin of Safety
-21.6%
21.6% Above Intrinsic Value
Value: $131
Price: $167
Valuation Model Estimates
Current Price: $166.78
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%.
Health Score
D
49
Profitability
10/25
Strength
17/25
Valuation
9/25
Growth
13/25
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
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance