MMC
Marsh & McLennan Companies Inc
Price:  
214.40 
USD
Volume:  
3,354,880.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MMC Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Marsh & McLennan Companies Inc (MMC) is 200.57 USD. This MMC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 214.40 USD, the upside of Marsh & McLennan Companies Inc is %.

The range of the Intrinsic Value is 129.93 - 417.66 USD

214.40 USD
Stock Price
200.57 USD
Intrinsic Value
Intrinsic Value Details

MMC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 129.93 - 417.66 200.57 -6.4%
DCF (Growth 10y) 163.14 - 485.06 242.72 13.2%
DCF (EBITDA 5y) 80.76 - 214.33 203.39 -5.1%
DCF (EBITDA 10y) 116.16 - 270.47 246.23 14.8%
Fair Value 155.01 - 155.01 155.01 -27.70%
P/E 77.51 - 202.78 127.31 -40.6%
EV/EBITDA 64.66 - 214.53 198.25 -7.5%
EPV 141.34 - 195.23 168.28 -21.5%
DDM - Stable 82.58 - 295.76 189.17 -11.8%
DDM - Multi 112.23 - 302.60 162.59 -24.2%

MMC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 105,639.17
Beta 0.36
Outstanding shares (mil) 492.72
Enterprise Value (mil) 117,656.17
Market risk premium 4.60%
Cost of Equity 8.08%
Cost of Debt 4.37%
WACC 7.53%