Fair value (multi-method)
Four independent methods triangulate what MRSH is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$466.07
Method range
$40.05 – $466.07
median $225.57
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $466.07 | +181.72% |
| Exit multiple | $248.53 | +50.23% |
| Analyst target | $202.60 | +22.46% |
| Graham number | $40.05 | -75.79% |
- Forward DCF$466.07
- Exit multiple$248.53
- Analyst target$202.60
- Graham number$40.05
Stock price
$165.44
EPS (TTM)
$8.00
5Y EPS CAGR
16.4%
Fair value @ hist. growth
$466.07
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
3.2%
per year over your projection horizon
Margin of safety 64.5% vs hist-growth DCF
Historical 5Y CAGR
16.4%
Your model implies
3.2%
Next-year analyst consensus
30.0%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.7% | -0.3% | -1.3% | -2.5% | -3.9% | -5.5% |
| 6.7% | 2.3% | 1.5% | 0.6% | -0.5% | -1.6% |
| 7.7% | 4.6% | 3.9% | 3.2% | 2.4% | 1.4% |
| 8.7% | 6.7% | 6.1% | 5.5% | 4.8% | 4.1% |
| 9.7% | 8.7% | 8.2% | 7.6% | 7.0% | 6.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.46
Low vs growth
Net debt
$18.8B
Total debt − cash
Beta
0.64
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Marsh & McLennan Companies (MRSH) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation