As of 2025-10-15, the Intrinsic Value of Marsh & McLennan Companies Inc (MMC) is 243.63 USD. This MMC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 207.02 USD, the upside of Marsh & McLennan Companies Inc is 17.70%.
The range of the Intrinsic Value is 156.85 - 501.82 USD
Based on its market price of 207.02 USD and our intrinsic valuation, Marsh & McLennan Companies Inc (MMC) is undervalued by 17.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 156.85 - 501.82 | 243.63 | 17.7% |
| DCF (Growth 10y) | 185.68 - 541.00 | 275.61 | 33.1% |
| DCF (EBITDA 5y) | 60.91 - 142.50 | 81.40 | -60.7% |
| DCF (EBITDA 10y) | 97.12 - 184.47 | 120.41 | -41.8% |
| Fair Value | 167.75 - 167.75 | 167.75 | -18.97% |
| P/E | 73.37 - 224.81 | 176.98 | -14.5% |
| EV/EBITDA | 38.34 - 210.47 | 107.60 | -48.0% |
| EPV | 156.11 - 206.05 | 181.08 | -12.5% |
| DDM - Stable | 92.68 - 305.93 | 199.31 | -3.7% |
| DDM - Multi | 132.38 - 325.37 | 186.56 | -9.9% |
| Market Cap (mil) | 101,775.17 |
| Beta | 0.50 |
| Outstanding shares (mil) | 491.62 |
| Enterprise Value (mil) | 119,827.17 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.90% |
| Cost of Debt | 4.46% |
| WACC | 7.16% |