DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Marsh & McLennan Companies, Inc. (MRSH)

Financial Services | Insurance - Brokers

Today's Price

$200.62

Today's Fair Value

$249.82 +24.52%

Margin of Safety

+19.69%

Projected Value (5Y)

$402.33 +100.54%

Dividends Paid (5Y)

$25.20

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.81% | CAGR (5y): 8.56%

Diluted Shares Growth Rate

Regression: -0.73% | CAGR (5y): -0.87%

Dividend Growth Rate

Regression: 10.81% | CAGR (5y): 13.58%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 7.7x)

Discount Rate