DCF Valuation
Marsh & McLennan Companies, Inc. (MRSH) DCF Valuation — Is MRSH overvalued?
The estimated DCF fair value of one Marsh & McLennan Companies, Inc. (MRSH) share is $179.21. Compared to the current market price of $191.47, the stock is overvalued by 6.4%.
DCF fair value
$179.21
Market price
$191.47
Upside / downside
−6.4%
Prefer the inverse question? See what growth rate the market is pricing into MRSH →
Marsh & McLennan Companies, Inc. (MRSH) DCF valuation FAQ
What is the DCF fair value of Marsh & McLennan Companies, Inc. (MRSH)?
The discounted-cash-flow model estimates the intrinsic fair value of one Marsh & McLennan Companies, Inc. (MRSH) share at $179.21, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Marsh & McLennan Companies, Inc. (MRSH) overvalued or undervalued?
Against the current market price of $191.47, the DCF fair value of $179.21 implies MRSH is overvalued by 6.4%.
How is the MRSH DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Marsh & McLennan Companies, Inc.'s reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Marsh & McLennan Companies, Inc. files a new quarterly or annual report.
How this MRSH valuation is built
The model projects ten years of Marsh & McLennan Companies, Inc.'s free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Marsh & McLennan Companies, Inc.'s ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Marsh & McLennan Companies, Inc. files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.