As of 2024-12-11, the Intrinsic Value of Marsh & McLennan Companies Inc (MMC) is
242.22 USD. This MMC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 215.59 USD, the upside of Marsh & McLennan Companies Inc is
12.40%.
The range of the Intrinsic Value is 141.20 - 752.52 USD
242.22 USD
Intrinsic Value
MMC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
141.20 - 752.52 |
242.22 |
12.4% |
| DCF (Growth 10y) |
167.50 - 818.88 |
275.92 |
28.0% |
| DCF (EBITDA 5y) |
129.64 - 212.69 |
175.48 |
-18.6% |
| DCF (EBITDA 10y) |
155.78 - 261.00 |
209.60 |
-2.8% |
| Fair Value |
159.76 - 159.76 |
159.76 |
-25.90% |
| P/E |
107.28 - 221.28 |
191.19 |
-11.3% |
| EV/EBITDA |
103.03 - 221.61 |
174.64 |
-19.0% |
| EPV |
149.70 - 230.27 |
189.99 |
-11.9% |
| DDM - Stable |
90.01 - 506.11 |
298.06 |
38.3% |
| DDM - Multi |
120.18 - 509.19 |
192.64 |
-10.6% |
MMC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
105,880.56 |
| Beta |
0.15 |
| Outstanding shares (mil) |
491.12 |
| Enterprise Value (mil) |
116,930.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.42% |
| Cost of Debt |
4.31% |
| WACC |
6.96% |