What Is MRSH Fair Value?
Marsh McLennan (MRSH) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Marsh McLennan (MRSH) has a composite fair value estimate of $171.34 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $176.22, suggesting the stock is fair value by 2.8%.
Data as of July 16, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$171.34
vs. current price of $176.22(-2.8%)
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 →
$264.64
+50.2%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 →
$102.67
-41.7%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 →
$84.02
-52.3%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.
$103.84
-41.1%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 $176.22 is 50.2% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $5.34B | $4.99B |
| Year 2 | $5.75B | $5.02B |
| Year 3 | $6.19B | $5.05B |
| Year 4 | $6.66B | $5.08B |
| Year 5 | $7.17B | $5.11B |
| Year 6 | $7.72B | $5.14B |
| Year 7 | $8.31B | $5.17B |
| Year 8 | $8.94B | $5.20B |
| Year 9 | $9.62B | $5.23B |
| Year 10 | $10.35B | $5.26B |
| Terminal Value | $235.42B | $119.58B |
What Are MRSH's Key Financial Metrics?
Earnings & Growth
Current Price
$176.22
EPS (TTM)
$7.91
Forward P/E
15.6
Profit Margin
14.3%
Cash & Balance Sheet
Free Cash Flow
5B
EBITDA
7.6B
Book Value
$30.22
Total Debt
22.5B
What Do Analysts Say About MRSH?
Low
$175.00
Average
$200.57
High
$234.00
Upside
+13.8%
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 $171.34. The stock is currently trading at $176.22, 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 $176.22 is 2.8% above our estimated fair value of $171.34.
What do Wall Street analysts say about MRSH?
21 analysts cover Marsh McLennan with a consensus rating of "Buy." The average price target is $200.57, ranging from $175.00 to $234.00. This implies 13.8% upside from the current price.