Marsh McLennan
S&P 500
$176.91
-0.21%
Delayed · cached 15 min
Fair value analysis
MRSH
Marsh McLennan
$176.91
Close used for this calculation
$172.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Quality radar
Consensus fair value
$172.70
Near FV▼ -2.4% against the close used
Model range $93.49 – $201.15
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$93.49Fair value$172.70Bull$201.15
FairClose
52-week traded range
52W low $157.3252W high $207.02
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Marsh McLennan closed at $176.91, 2.4% above the consensus fair value of $172.70 drawn from 7 valuation models.
Financial DNA score 52/100 — Good. P/E of 21.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$201.15
+13.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$168.60
-4.7%
EPS × 20x (sector P/E)
EPS=8.43, Sector P/E=20x
Peter Lynch (PEG)
$93.49
-47.2%
EPS × Growth% (PEG = 1 is fair)
EPS=8.43, g=11.1%
EV/EBITDA
$173.16
-2.1%
(EBITDA × 15.5x − Net Debt) ÷ Shares
EBITDA=6.58B
Dividend Discount (DDM)
$185.33
+4.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.43, r=10%, g=8%
Reverse DCF
$176.91
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.8% | Historical: 11.1%
Margin of Safety
$138.66
-21.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=184.88, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.