EN DE

Marsh & McLennan Companies, Inc (MRSH) Fair Value & Analysis

Financial Services · US · Market cap $87.8B

MM Marsh & McLennan Companies, Inc logo Marsh & McLennan Companies, Inc MRSH · US
Price$193.29
Fair Value$112.25
Upside-41.9%
Quality64/100
Watch Marsh & McLennan Companies, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 14.3% net margin
Moderate debt · generates free cash flow
1.98% dividend yield
Trails peers (5/15)
Wide moat 74/100
Evidence: High Range $84.19 – $140.31 Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 20 days ago

Share price +8.6% over the past month.

A solid business, but screening 42% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($140.31). The favourable scenario is already priced in.
  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$239.68 $123.07 Fair Value $112.25 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range $123.07 – $239.68 · fair‑value band $84.19 – $140.31 · the $193.29 price screens above the $112.25 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Marsh & McLennan Companies, Inc (MRSH) currently trades at $193.29, while our model-based Fair Value estimate is $112.25, implying the stock looks roughly 41.9% overvalued today. We read business quality at 64/100 (solid quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Marsh & McLennan Companies, Inc generated revenue of $27.5B at a net margin of 14.3%. Revenue grew 7.6% year over year. It earns a return on equity of 27.6%. Net debt stands at $18.8B. Fundamentals as of Jul 18, 2026

Our scenario range runs from $84.19 (bear case) to $140.31 (bull case); at $193.29, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 14% below its 52-week high and 23% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -39% fair-value upside, at -42%, MRSH screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $86.74 $143.36 $224.08 80
Residual Income $56.17 $74.16 $388.69 76
Rev-Margin DCF $69.13 $126.57 $192.24 74
All 26 models by family
DCF Models
FCF DCF $84.56 $148.19 $244.57 38
Owner Earnings $79.37 $140.17 $232.28 31
5Y Revenue Exit $69.13 $126.02 $197.81 39
5Y EBITDA Exit $91.85 $168.28 $256.69 41
5Y P/E Exit $83.29 $152.35 $224.09 38
10Y Revenue Exit $70.68 $123.79 $193.65 36
10Y EBITDA Exit $88.09 $153.05 $238.36 37
10Y P/E Exit $82.65 $142.02 $213.61 35
Earnings-Based
Graham-Dodd $58.71 $177.63 $235.57 54
Lynch FV $37.90 $54.14 $70.38 50
PEG = 1.0 $37.90 $54.14 $70.38 46
EPV $64.77 $80.97 $95.15 59
Dividend Discount
Gordon GGM $32.38 $67.32 $106.80 70
DDM Multi-Stage $32.38 $52.88 $70.66 61
Multiples
P/E Multiple $129.52 $172.69 $215.86 63
P/S Multiple $105.00 $140.00 $175.00 58
P/B Multiple $70.52 $94.02 $117.53 55
EV/EBIT $141.92 $200.05 $258.17 53
EV/EBITDA $111.90 $160.02 $208.13 54
EV/Revenue $65.55 $107.56 $149.56 43
Asset-Based
NCAV (Graham) $15.67 $21.00 $31.34 50
Growth DCF
Growth DCF $86.74 $143.36 $224.08 80
Rev-Margin DCF $69.13 $126.57 $192.24 74
Economic Profit
Residual Income $56.17 $74.16 $388.69 76
ROIC Compounder $70.79 $98.47 $131.51 72
Growth Earnings
Growth-Adj P/E $106.60 $152.28 $197.97 68

Widest divergence: Growth Earnings ($152.28) versus Asset-Based ($21.00). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $27.5B
Revenue growth (YoY) +7.6%
Net margin 14.3%
Return on equity 27.6%
Free cash flow $5.0B FY2025
P/E ratio 22.8
More key figures
Operating margin 24.3%
EPS (TTM) $8.00
Dividend yield 2.0%
EPS growth (YoY) -15.4%
Net debt $18.8B FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 60 · Market factors (momentum, volatility) 57

Profitability 55
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 75
Earnings quality: real cash, not paper profit
Fin. Strength 35
Balance sheet, leverage, solvency risk
Investment 62
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 93
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Marsh & McLennan Companies, Inc., a professional services company, provides advisory services and insurance solutions to clients in the areas of risk, strategy, and people worldwide. The company operates through Risk and Insurance Services, and Consulting segments.

Full company description

Marsh & McLennan Companies, Inc., a professional services company, provides advisory services and insurance solutions to clients in the areas of risk, strategy, and people worldwide. The company operates through Risk and Insurance Services, and Consulting segments. The Risk and Insurance Services segment offers risk management services, such as risk management, insurance broking, insurance program management, risk consulting, analytical modeling, and alternative risk financing services. This segment also offers insurance and reinsurance broking, strategic advisory and actuarial services, and analytics solutions. It serves businesses, public entities, insurance companies, associations, professional services organizations, and private clients. The Consulting segment provides health, wealth and career advice, solutions and products; and specialized management, strategic, economic, and brand consulting services. Marsh & McLennan Companies, Inc. was founded in 1871 and is headquartered in New York, New York.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Marsh & McLennan Companies, Inc reported revenue of $27.0B in FY2025 versus $19.8B in FY2021, a compound +8.0%/yr. Reported net income was $4.2B in FY2025, compounding +7.3%/yr from FY2021.

Growth Quality 89/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$27.0B
Latest YoY
+10.3%
Avg. growth/yr (3Y)
+9.2%
Avg. growth/yr (5Y)
+9.4%
Avg. growth/yr (40Y)
+7.7%
Revenue +8.0%/yr
FY21 $19.8B
FY22 $20.7B
FY23 $22.7B
FY24 $24.5B
FY25 $27.0B
Net income +7.3%/yr
FY21 $3.1B
FY22 $3.1B
FY23 $3.8B
FY24 $4.1B
FY25 $4.2B

MRSH screens 42% overvalued. Compare with Aon plc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Marsh & McLennan Companies, Inc Fair Value". https://www.fairvalue-calculator.com/stock/MRSH

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Insurance Brokers · 36 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 63 · Above median
Fair Value upside −42% · Below median
Return on equity (TTM) 28% · Top 25%
Return on assets 7% · Above median
Net margin (TTM) 14% · Above median
Operating margin (TTM) 24% · Above median
Revenue growth 8% · Below median
Dividend yield (TTM) 2.0% · Below median
Debt / equity 1.21× · Higher than 75% of peers

Valuation Multiples vs Insurance Brokers median · lower = cheaper

P/E (TTM) 22.8× · Pricier than median
P/B 5.81× · Pricier than 75% of peers
P/S (TTM) 3.19× · Pricier than median
P/FCF 17.6× · Pricier than median
EV/EBITDA 13.6× · Pricier than median
PEG 1.76× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 38 · sector 53
PAST 100 · sector 62
HEALTH 39 · sector 90
DIVIDEND 40 · sector 45

VALUE 0: the price sits above our fair-value range.

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Insurance Brokers stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Aon plc AON $367.21 $224.91 -39%
Arthur J. Gallagher & Co AJG $253.09 $75.58 -70%
Willis Towers Watson Public Limited WTW $285.12 $220.92 -23%
Brown & Brown, Inc BRO $67.66 $40.43 -40%
Erie Indemnity Company ERIE $227.31 $157.43 -31%
PB Fintech Limited POLICYBZR ₹1,574 ₹188.49 -88%
Neptune Insurance Holdings NP $31.03 $3.52 -89%
CorVel Corporation CRVL $62.29 $47.59 -24%
Accelerant Holdings ARX $13.52 $18.06 +34%
Rasan Information Technology Company 8313 130.20 SAR 63.71 SAR -51%

Compare Marsh & McLennan Companies, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Marsh & McLennan Companies, Inc (MRSH) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $112.25 versus a price of $193.29, about −42% (overvalued).
What is the fair value of MRSH?
Our model-based fair value for Marsh & McLennan Companies, Inc is $112.25 (as of Jul 18, 2026), built from audited fundamentals. The current price is $193.29.
What is the quality score of MRSH?
Marsh & McLennan Companies, Inc has a Quality Score of 64/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Marsh & McLennan Companies, Inc (MRSH)?
Marsh & McLennan Companies, Inc reported trailing-twelve-month revenue of about $27.5B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of MRSH?
The net profit margin of Marsh & McLennan Companies, Inc is about 14.3%, meaning it keeps roughly 14.3% of revenue as net income. Based on the latest reported figures.
Does Marsh & McLennan Companies, Inc pay a dividend?
Marsh & McLennan Companies, Inc currently shows a dividend yield of about 2.23% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Marsh & McLennan Companies, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.