Previous Close | $211.74 |
Intrinsic Value | $32.51 |
Upside potential | -85% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |