investorscraft@gmail.com

Intrinsic ValueMarsh & McLennan Companies, Inc. (MHM.L)

Previous Close£200.93
Intrinsic Value
Upside potential
Previous Close
£200.93

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Marsh & McLennan Companies, Inc. operates as a global leader in professional services, specializing in risk, strategy, and human capital solutions. The company’s diversified operations are split into two core segments: Risk and Insurance Services, which provides broking, advisory, and risk mitigation solutions, and Consulting, which focuses on health, wealth, and career services. Serving businesses, public entities, and individuals, Marsh & McLennan leverages its deep industry expertise to deliver tailored solutions. The firm’s market position is reinforced by its extensive global footprint, long-standing client relationships, and reputation for innovation in risk management and consulting. Its dual-segment approach allows it to capture synergies across advisory and operational domains, making it a preferred partner for complex risk and strategic challenges. The company’s competitive edge stems from its scale, intellectual capital, and ability to navigate regulatory and economic uncertainties, positioning it as a resilient player in the financial services sector.

Revenue Profitability And Efficiency

In FY 2023, Marsh & McLennan reported robust revenue of $22.7 billion, reflecting steady demand for its risk and consulting services. Net income stood at $3.8 billion, with diluted EPS of $7.53, underscoring strong profitability. Operating cash flow of $4.3 billion highlights efficient working capital management, while capital expenditures of $416 million indicate disciplined reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability and high-margin consulting services. With an operating cash flow of $4.3 billion, Marsh & McLennan demonstrates effective capital deployment, balancing reinvestment with shareholder returns. Its ability to generate substantial cash flow supports both organic growth and strategic acquisitions.

Balance Sheet And Financial Health

Marsh & McLennan maintains a solid balance sheet with $3.4 billion in cash and equivalents, providing liquidity for operations and investments. Total debt of $15.1 billion is manageable given the firm’s strong cash flow generation. The financial structure reflects a prudent approach to leverage, ensuring stability amid market fluctuations.

Growth Trends And Dividend Policy

The company has shown consistent growth, driven by organic expansion and strategic acquisitions. A dividend of $2.84 per share signals a commitment to returning capital to shareholders, supported by reliable cash flows. Future growth is expected to be fueled by increasing demand for risk management and consulting services globally.

Valuation And Market Expectations

With a market capitalization of approximately $99.1 billion and a beta of 0.96, Marsh & McLennan is viewed as a stable investment with moderate market sensitivity. The valuation reflects its premium positioning in the insurance broking and consulting sectors, with expectations of sustained earnings growth.

Strategic Advantages And Outlook

Marsh & McLennan’s strategic advantages include its global scale, diversified service offerings, and strong client relationships. The outlook remains positive, supported by trends in risk awareness and corporate advisory needs. The company is well-positioned to capitalize on emerging opportunities in its core markets.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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