investorscraft@gmail.com

Intrinsic Value of Marsh & McLennan Companies, Inc. (MMC)

Previous Close$211.74
Intrinsic Value
Upside potential
Previous Close
$211.74

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Marsh & McLennan Companies, Inc. (MMC) is a global professional services firm operating primarily in risk, strategy, and human capital. The company operates through two core segments: Risk and Insurance Services (including Marsh and Guy Carpenter) and Consulting (including Mercer and Oliver Wyman). MMC generates revenue through advisory fees, brokerage commissions, and consulting services, serving corporations, governments, and individuals. Its diversified portfolio mitigates cyclical risks while capitalizing on long-term demand for risk management and workforce solutions. The firm holds a dominant position in insurance brokerage and consulting, competing with Aon, Willis Towers Watson, and other specialized firms. Its scale, global footprint, and cross-segment synergies reinforce its competitive moat. Regulatory complexity and rising risk awareness further drive demand for MMC’s expertise, though pricing pressure and talent retention pose challenges.

Revenue Profitability And Efficiency

MMC reported FY 2024 revenue of $24.5 billion, with net income of $4.1 billion, reflecting a robust 16.6% net margin. Diluted EPS stood at $8.18, supported by disciplined cost management and revenue diversification. Operating cash flow of $4.3 billion underscores strong cash conversion, while capital expenditures of $316 million indicate moderate reinvestment needs. The firm’s asset-light model drives high returns on invested capital.

Earnings Power And Capital Efficiency

MMC’s earnings power is anchored in recurring revenue streams from insurance placements and consulting engagements, which provide stability. The company’s capital efficiency is evident in its ability to generate substantial free cash flow ($4.0 billion after capex), funding dividends, share repurchases, and strategic acquisitions. Its advisory-centric model minimizes heavy capital commitments, favoring scalable intellectual capital over physical assets.

Balance Sheet And Financial Health

MMC maintains a solid liquidity position with $2.4 billion in cash and equivalents, though total debt of $21.9 billion reflects leverage used for strategic investments. The debt load is manageable given consistent cash flow generation and moderate interest coverage. The balance sheet supports ongoing M&A activity and shareholder returns without compromising financial flexibility.

Growth Trends And Dividend Policy

Organic growth is driven by rising demand for risk advisory and workforce solutions, complemented by accretive acquisitions. MMC has consistently raised dividends, with a FY 2024 payout of $3.08 per share, reflecting a commitment to returning capital. Share buybacks further enhance per-share metrics. Growth is balanced between cyclical (insurance brokerage) and structural (consulting) demand drivers.

Valuation And Market Expectations

MMC trades at a premium valuation, reflecting its market leadership, resilient earnings, and high cash flow visibility. Investors price in steady mid-single-digit revenue growth and margin stability, with upside from cross-selling and efficiency gains. The stock’s performance hinges on execution in integrating acquisitions and sustaining advisory fee growth amid economic uncertainty.

Strategic Advantages And Outlook

MMC’s competitive advantages include its global brand, deep client relationships, and integrated service offerings. Long-term trends like ESG consulting and cyber risk mitigation present growth avenues. However, macroeconomic volatility and talent competition require vigilant execution. The outlook remains positive, with the firm well-positioned to capitalize on evolving risk and human capital needs.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount