investorscraft@gmail.com

Intrinsic ValueMarsh & McLennan Companies, Inc. (MSN.DE)

Previous Close158.05
Intrinsic Value
Upside potential
Previous Close
158.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 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 management, insurance broking, and consulting. The company serves a diverse clientele through its two primary segments: Risk and Insurance Services, which includes Marsh and Guy Carpenter, and Consulting, encompassing Mercer and Oliver Wyman Group. Its offerings span risk advisory, reinsurance, human resources consulting, and strategic management services, positioning it as a critical partner for businesses navigating complex financial and operational challenges. The firm’s diversified revenue streams and global footprint reinforce its resilience against sector-specific downturns, while its consultative approach ensures long-term client retention. Marsh & McLennan’s market leadership is underscored by its ability to integrate data-driven insights with deep industry expertise, enabling tailored solutions for multinational corporations, mid-market firms, and public institutions. Competitive differentiation stems from its scale, cross-segment synergies, and reputation for innovation in areas like cyber risk and ESG advisory. The company’s dominance in insurance broking and consulting consolidates its role as an indispensable intermediary in the financial services ecosystem.

Revenue Profitability And Efficiency

In FY 2022, Marsh & McLennan reported revenue of €20.72 billion, reflecting steady demand for its risk and consulting services. Net income stood at €3.05 billion, with diluted EPS of €6.04, demonstrating robust profitability. Operating cash flow of €3.47 billion highlights efficient working capital management, while capital expenditures of €470 million indicate disciplined reinvestment in technology and infrastructure to sustain service quality.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert revenue into high-margin advisory fees and commissions. Its capital efficiency is supported by a asset-light model, with operating cash flow comfortably covering dividends and debt obligations. The consulting segment’s recurring revenue streams, particularly in Mercer’s retirement and health services, contribute to stable cash generation.

Balance Sheet And Financial Health

Marsh & McLennan maintains a solid balance sheet with €1.44 billion in cash and equivalents, though total debt of €13.47 billion reflects strategic leverage for acquisitions and share repurchases. The debt level is manageable given strong cash flows and the firm’s investment-grade credit profile. Liquidity remains adequate to fund growth initiatives and shareholder returns.

Growth Trends And Dividend Policy

Organic growth is driven by cross-selling opportunities and expansion in emerging markets, complemented by targeted acquisitions. The company’s dividend policy is conservative yet consistent, with a €1.77 per share payout in 2022, supported by earnings stability. Share repurchases further enhance total shareholder returns, aligning with its capital allocation priorities.

Valuation And Market Expectations

The market values Marsh & McLennan as a premium franchise due to its entrenched position and cyclical resilience. While valuation multiples reflect its growth prospects, investor expectations hinge on sustained advisory demand and margin expansion in consulting. The stock’s performance is closely tied to macroeconomic trends affecting corporate risk budgets and insurance pricing cycles.

Strategic Advantages And Outlook

Marsh & McLennan’s competitive moat lies in its global scale, trusted brand, and integrated service model. Near-term headwinds include inflationary pressures and geopolitical uncertainty, but long-term demand for risk mitigation and talent solutions remains robust. Strategic investments in digital capabilities and ESG advisory position the firm to capitalize on evolving client needs, ensuring durable growth.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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