What Is MRSH Fair Value?
Marsh McLennan (MRSH) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Marsh McLennan (MRSH) has a composite fair value estimate of $178.93 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $177.01, suggesting the stock is fair value by 1.1%.
Data as of October 14, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$178.93
vs. current price of $177.01(+1.1%)
How Is MRSH Fair Value Calculated?
Four independent models estimate what MRSH is worth. Each uses different inputs and assumptions. The composite blends them by weight.
MRSH Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$276.98
+56.5%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$114.45
-35.3%Overvalued
Inputs used
MRSH Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$86.41
-51.2%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$104.46
-41.0%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $177.01 is 56.5% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $5.18B | $4.84B |
| Year 2 | $5.61B | $4.90B |
| Year 3 | $6.07B | $4.96B |
| Year 4 | $6.57B | $5.02B |
| Year 5 | $7.11B | $5.08B |
| Year 6 | $7.69B | $5.15B |
| Year 7 | $8.32B | $5.21B |
| Year 8 | $9.01B | $5.27B |
| Year 9 | $9.75B | $5.34B |
| Year 10 | $10.55B | $5.40B |
| Terminal Value | $244.27B | $125.01B |
What Are MRSH's Key Financial Metrics?
Earnings & Growth
Current Price
$177.01
EPS (TTM)
$8.18
Forward P/E
15.5
Profit Margin
14.2%
Cash & Balance Sheet
Free Cash Flow
4.8B
EBITDA
7.8B
Book Value
$31.77
Total Debt
22.4B
What Do Analysts Say About MRSH?
Low
$177.00
Average
$202.67
High
$238.00
Upside
+14.5%
MRSH Fair Value FAQ
What is the fair value of MRSH?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), MRSH's estimated fair value is $178.93. The stock is currently trading at $177.01, which makes it fair value by our analysis.
How is MRSH's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is MRSH overvalued or undervalued?
Based on our analysis, MRSH is fair value. The current price of $177.01 is 1.1% below our estimated fair value of $178.93.
What do Wall Street analysts say about MRSH?
21 analysts cover Marsh McLennan with a consensus rating of "Hold." The average price target is $202.67, ranging from $177.00 to $238.00. This implies 14.5% upside from the current price.