US · MMC
Marsh & McLennan Companies, Inc.
- Sector
- Financial Services · Insurance - Brokers
- Headquarters
- New York City, NY 10036-2774
- Website
- mmc.com
Price · as of 2024-12-31
—
Market cap 87.77B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $205.19 | — |
| Intrinsic Value(DCF) | $125.98 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $127.08 | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $22.62 | $46.73 | $4.11 | $1.53 | $13.78 |
| 2011 | $24.81 | $62.04 | $4.42 | $0.00 | $31.02 |
| 2012 | $29.23 | $55.72 | $5.64 | $0.00 | $24.61 |
| 2013 | $40.11 | $62.66 | $5.45 | $0.00 | $26.72 |
| 2014 | $46.38 | $71.34 | $6.82 | $0.00 | $36.25 |
| 2015 | $49.64 | $71.50 | $5.87 | $0.00 | $23.33 |
| 2016 | $63.54 | $79.78 | $6.56 | $0.00 | $35.52 |
| 2017 | $75.44 | $87.65 | $13.18 | $0.00 | $40.89 |
| 2018 | $80.25 | $92.25 | $11.50 | $0.00 | $47.10 |
| 2019 | $96.36 | $100.91 | $0.10 | $0.00 | $65.53 |
| 2020 | $109.41 | $95.44 | $0.22 | $0.00 | $45.35 |
| 2021 | $140.83 | $127.04 | $30.98 | $0.00 | $139.35 |
| 2022 | $150.08 | $134.66 | $30.14 | $0.00 | $76.59 |
| 2023 | $198.72 | $169.11 | $83.23 | $0.00 | $133.09 |
| 2024 | $231.48 | $205.19 | $34.94 | $0.00 | $127.08 |
AI valuation
Our deep-learning model estimates Marsh & McLennan Companies, Inc.'s (MMC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $205.19
- Current price
- —
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$125.98
— upside
Graham-Dodd
—
— upside
Graham Formula
$127.08
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MMC | Marsh & McLennan Companie… | $178.40 | 87.77B | +15% | -29% | — | -29% | 28.05 | 8.54 | 4.66 | 19.25 | 324.96 | -7.70 | 42.78% | 23.78% | 16.60% | 31.80% | 15.31% | 7.77% | 1.64 | 8.31 | 1.13 | 0.49 | 2.81 | 863.00% | 757.00% | 375.00% | 3.50% | 0.22 | 13.97% | 1.33% | 37.30% | 2.12% | 22.92 | 33.45 | 5.45 | 3.05 |
| AJG | Arthur J. Gallagher & Co. | $248.05 | 63.6B | -25% | +8% | -87% | -36% | 39.95 | 2.56 | 4.28 | 19.75 | — | -6.00 | 54.75% | 18.28% | 10.72% | 6.87% | 7.50% | 2.21% | 0.60 | 3.99 | 1.06 | 0.20 | 3.44 | -1194.00% | 2066.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 28.36 | — | 5.19 | 1.22 |
| AON | Aon plc | $341.70 | 73.88B | -22% | -40% | -96% | -14% | 19.66 | 7.77 | 4.23 | 16.15 | 54.22 | -5.97 | 47.70% | 25.28% | 21.51% | 47.76% | 19.30% | 7.41% | 1.77 | 5.33 | 1.11 | 0.30 | 2.87 | 3627.00% | 945.00% | 1424.00% | 4.43% | 0.15 | 18.14% | 0.87% | 17.00% | 4.27% | 19.89 | 26.85 | 5.03 | 1.73 |
| BAM | Brookfield Asset Manageme… | $53.98 | 87.08B | -12% | +6% | -75% | -12% | 30.59 | 8.55 | 15.51 | 25.41 | 145.02 | 8.55 | 93.17% | 57.57% | 51.59% | 40.93% | 33.76% | 23.22% | 0.33 | — | 0.00 | 0.35 | 0.44 | 2109.00% | 2315.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 27.42 | — | 15.79 | 7.15 |
| BMO | Bank of Montreal | $122.73 | 89.1B | +135% | -32% | -68% | -47% | 15.33 | 1.52 | 1.71 | 32.39 | 75.53 | 2.01 | 41.56% | 14.78% | 11.14% | 10.13% | 2.35% | 0.60% | 4.72 | 0.27 | 0.14 | 0.14 | 25.12 | 2029.00% | -52.00% | -6901.00% | 6.36% | 0.01 | 2.29% | 3.76% | 57.70% | 6.30% | 38.51 | 52.26 | 5.69 | -0.60 |
| BNS | The Bank of Nova Scotia | $65.50 | 81.43B | +265% | +31% | -75% | +925% | 16.20 | 1.45 | 1.72 | 43.06 | — | 1.78 | 44.25% | 14.36% | 10.64% | 9.17% | 2.05% | 0.54% | 5.80 | 0.29 | 0.12 | 0.12 | 36.16 | -290.00% | 14820.00% | -6663.00% | 4.03% | 0.01 | 1.34% | 4.68% | 75.70% | 5.39% | 49.63 | 103.08 | 7.13 | -0.59 |
| CME | CME Group Inc. | $268.00 | 96.64B | -43% | -39% | -60% | -40% | 29.03 | 4.09 | 18.01 | 20.33 | 188.40 | -74.66 | 86.09% | 64.86% | 62.02% | 14.65% | 11.81% | 2.41% | 0.12 | 32.61 | 0.00 | 0.03 | -0.18 | 1541.00% | 637.00% | 1892.00% | 3.64% | 0.03 | 15.69% | 0.00% | 0.00% | 1.31% | 27.49 | 27.19 | 17.83 | -0.45 |
| COIN | Coinbase Global, Inc. | $319.30 | 81.7B | -49% | -68% | -80% | -74% | 38.23 | 3.26 | 6.71 | 24.55 | — | 5.22 | 74.64% | 19.99% | 17.55% | 10.05% | 14.79% | 4.83% | 0.53 | 16.81 | 2.34 | 1.57 | -1.92 | -5306.00% | 940.00% | -510.00% | 5.04% | 0.28 | 30.20% | 0.00% | 0.00% | 1.64% | 30.72 | 18.17 | 6.14 | 3.11 |
| ICE | Intercontinental Exchange… | $146.21 | 83.78B | -1% | -52% | — | -40% | 27.93 | 3.25 | 7.45 | 16.68 | 134.84 | -5.51 | 61.88% | 38.74% | 26.14% | 11.92% | 8.17% | 2.44% | 0.70 | 6.27 | 1.02 | 0.08 | 2.93 | 2071.00% | 746.00% | 205.00% | 4.56% | 0.06 | 9.27% | 1.17% | 32.80% | 3.09% | 22.63 | 25.83 | 8.77 | 0.96 |
| MCO | Moody's Corporation | $486.46 | 87.45B | -20% | -31% | — | -53% | 33.95 | 20.59 | 10.82 | 22.46 | 158.61 | -19.97 | 68.15% | 44.77% | 31.86% | 64.55% | 31.43% | 15.69% | 1.81 | 18.28 | 1.74 | 1.50 | 1.26 | 2140.00% | 889.00% | 214.00% | 3.08% | 0.97 | 29.78% | 0.84% | 28.50% | 3.33% | 25.58 | 34.32 | 11.45 | 7.26 |
| MFG | Mizuho Financial Group, I… | $6.66 | 83.96B | -32% | +57% | -19% | +20% | 8.85 | 1.01 | 1.22 | -8.64 | 28.79 | 1.09 | 41.79% | 13.84% | 10.30% | 11.51% | -11.15% | 0.42% | 5.83 | 0.24 | 0.39 | 0.39 | -8.31 | 3072.00% | 947.00% | -35589.00% | -39.57% | -0.02 | 52.27% | 2.89% | 25.60% | 3.87% | -10.14 | 2.90 | -1.40 | -0.48 |
About Marsh & McLennan Companies, Inc.
Marsh & McLennan Companies, Inc., a professional services company, provides advice and solutions to clients in the areas of risk, strategy, and people worldwide. It operates in two segments, Risk and Insurance Services, and Consulting. The Risk and Insurance Services segment offers risk management services, such as risk advice, risk transfer, and risk control and mitigation solutions, as well as insurance and reinsurance broking, catastrophe and financial modeling, and related advisory services; and insurance program management services. This segment serves businesses, public entities, insurance companies, associations, professional services organizations, and private clients. The Consulting segment provides health, wealth, and career consulting services and products; and specialized management, as well as economic and brand consulting services. Marsh & McLennan Companies, Inc. was founded in 1871 and is headquartered in New York, New York.
- CEO
- John Quinlan Doyle
- Employees
- 90K
- Beta
- 0.75
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($125.98 ÷ —) − 1 = — (DCF, example).