MRSH · Marsh & McLennan Companies, Inc.
$169.032026-07-21Sector: Financial Services; Industry: Insurance - Brokers; Sub-Industry: Insurance Brokers
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$183
+8.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($182 · $269) Analysts Range ($182 · $236) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $22.7B | — | 23.2% | 24.1% | $4.0B | −$1.7B | $2.3B | 6.8% | — | 16.2% | $24.7B | $7.73 | — |
| 2024.Q4 | $22.7B | 0.0% | 23.2% | 24.9% | $4.0B | −$9.1B | −$5.1B | 7.5% | — | 14.2% | $31.2B | $7.73 | — |
| 2025.Q1 | $24.5B | 7.6% | 23.8% | 24.5% | $4.4B | −$8.6B | −$4.2B | 7.2% | — | 13.6% | $33.3B | $8.35 | — |
| 2025.Q4 | $24.5B | 0.0% | 23.8% | 23.6% | $4.4B | −$33MM | $4.4B | 7.4% | — | 13.5% | $32.3B | $8.35 | — |
| 2026.Q1 | $27.5B | 12.5% | 21.7% | 24.3% | $4.5B | $1.6B | $6.1B | 7.0% | — | 13.7% | $33.9B | $8.08 | 13.8 |
| italics below = DCF projection · 10yr Rev CAGR: 4.3% |
| 2027.Q1 | $28.8B | +4.8% | 23.1% | 23.9% | $5.1B | −$157MM | $4.9B | 7.1% | $4.6B | 14.9% | $34.0B | $10.43 | 16.2 |
| 2028.Q1 | $30.3B | +5.0% | 23.1% | 23.4% | $5.4B | −$189MM | $5.2B | 7.2% | $4.5B | 15.7% | $34.2B | $11.02 | 15.3 |
| 2029.Q1 | $31.6B | +4.4% | 23.1% | 23.0% | $5.6B | −$196MM | $5.4B | 7.4% | $4.4B | 16.4% | $34.4B | $11.57 | 14.6 |
| 2030.Q1 | $32.9B | +4.3% | 23.1% | 22.6% | $5.9B | −$222MM | $5.7B | 7.5% | $4.3B | 17.1% | $34.6B | $12.12 | 13.9 |
| 2031.Q1 | $34.3B | +4.2% | 23.1% | 22.1% | $6.2B | −$261MM | $5.9B | 7.7% | $4.1B | 17.8% | $34.9B | $12.70 | 13.3 |
|
| Term. Yr+ | $43.7B | 4.1% | 23.0% | 20.0% | $8.1B | −$1.6B | $6.5B | 8.6% | $68.1B | 20.7% | — | — | — |
Active scenario IV: $183 (+8.0% vs market)