What Is MRSH Fair Value?
Marsh McLennan (MRSH) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Marsh McLennan (MRSH) has a composite fair value estimate of $177.76 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $192.64, suggesting the stock is fair value by 7.7%.
Data as of August 29, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$177.76
vs. current price of $192.64(-7.7%)
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 →
$273.97
+42.2%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 →
$114.76
-40.4%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 →
$86.44
-55.1%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.
$104.52
-45.7%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 $192.64 is 42.2% 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 | $5.60B | $4.90B |
| Year 3 | $6.06B | $4.95B |
| Year 4 | $6.56B | $5.01B |
| Year 5 | $7.09B | $5.07B |
| Year 6 | $7.67B | $5.13B |
| Year 7 | $8.30B | $5.18B |
| Year 8 | $8.98B | $5.24B |
| Year 9 | $9.71B | $5.30B |
| Year 10 | $10.51B | $5.37B |
| Terminal Value | $241.89B | $123.50B |
What Are MRSH's Key Financial Metrics?
Earnings & Growth
Current Price
$192.64
EPS (TTM)
$8.30
Forward P/E
16.9
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
$182.00
Average
$207.10
High
$238.00
Upside
+7.5%
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 $177.76. The stock is currently trading at $192.64, 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 $192.64 is 7.7% above our estimated fair value of $177.76.
What do Wall Street analysts say about MRSH?
21 analysts cover Marsh McLennan with a consensus rating of "Hold." The average price target is $207.10, ranging from $182.00 to $238.00. This implies 7.5% upside from the current price.