MRSH · Marsh & McLennan Companies, Inc.
$174.612026-05-17Sector: Financial Services; Industry: Insurance - Brokers; Sub-Industry: Insurance Brokers
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$142
-18.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($141 · $172) Analysts Range ($190 · $257) 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 |
|---|
| 2021.Q4 | $19.8B | — | 21.8% | 24.6% | $3.3B | −$1.3B | $1.9B | 5.8% | — | 15.8% | $20.5B | $6.41 | — |
| 2022.Q4 | $20.7B | 4.5% | 20.7% | 24.4% | $3.2B | −$812MM | $2.4B | 7.1% | — | 15.6% | $20.9B | $6.22 | — |
| 2023.Q4 | $22.7B | 9.7% | 23.2% | 24.4% | $4.0B | −$1.6B | $2.4B | 6.9% | — | 18.4% | $22.6B | $7.67 | — |
| 2024.Q4 | $24.5B | 7.6% | 23.8% | 24.9% | $4.4B | −$9.1B | −$4.7B | 7.5% | — | 16.2% | $31.2B | $8.29 | — |
| 2025.Q4 | $27.0B | 10.3% | 23.1% | 23.6% | $4.8B | −$33MM | $4.7B | 7.4% | — | 15.0% | $32.3B | $8.49 | 13.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.6% |
| 2026.Q4 | $28.3B | +4.9% | 23.1% | 23.2% | $5.0B | −$1.6B | $3.4B | 7.5% | $3.2B | 15.2% | $33.9B | $10.24 | 17.1 |
| 2027.Q4 | $29.8B | +5.2% | 23.1% | 22.9% | $5.3B | −$1.8B | $3.5B | 7.6% | $3.0B | 15.2% | $35.7B | $10.83 | 16.1 |
| 2028.Q4 | $31.5B | +5.7% | 23.1% | 22.5% | $5.6B | −$2.0B | $3.6B | 7.7% | $2.9B | 15.3% | $37.7B | $11.49 | 15.2 |
| 2029.Q4 | $33.0B | +4.8% | 23.1% | 22.1% | $5.9B | −$1.8B | $4.1B | 7.8% | $3.0B | 15.3% | $39.6B | $12.10 | 14.4 |
| 2030.Q4 | $34.4B | +4.5% | 23.1% | 21.8% | $6.2B | −$1.8B | $4.4B | 8.0% | $3.0B | 15.4% | $41.4B | $12.70 | 13.7 |
|
| Term. Yr+ | $44.2B | 4.1% | 23.0% | 20.0% | $8.1B | −$2.5B | $5.6B | 8.6% | $57.5B | 13.1% | — | — | — |
Active scenario IV: $142 (-18.8% vs market)