Marsh (MEX:MRSH) Cyclically Adjusted FCF per Share: MXN125.60 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:MRSH Marsh MEX:MRSH
79 GF Score
Price MXN3,086.88
GF Value MXN4,531.17
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is Marsh Cyclically Adjusted FCF per Share?

Marsh MEX:MRSH 79 Cyclically Adjusted FCF per Share is MXN125.60 as of Jun. 2026. GuruFocus rates MEX:MRSH with a GF Score™ of 79/100 and a GF Value™ of MXN4,531.17 (Significantly Undervalued). The stock has 4 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Marsh's adjusted free cash flow per share for the three months ended in Jun. 2026 was MXN52.528. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN125.60 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Marsh's average Cyclically Adjusted FCF Growth Rate was 12.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 12.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 13.80% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 16.30% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Marsh was 24.50% per year. The lowest was -5.40% per year. And the median was 12.60% per year.

As of today (2026-08-29), Marsh's current stock price is MXN3086.88. Marsh's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was MXN125.60. Marsh's Cyclically Adjusted Price-to-FCF of today is 24.58.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Marsh was 46.13. The lowest was 23.73. And the median was 37.58.


Marsh  (MEX:MRSH) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Marsh's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3086.88/125.60
=24.58

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Marsh was 46.13. The lowest was 23.73. And the median was 37.58.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Marsh Cyclically Adjusted FCF per Share Related Terms


Marsh Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Marsh's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Marsh Cyclically Adjusted FCF per Share Chart

Marsh Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 86.75 95.21 121.81 119.54

Marsh Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 115.84 117.72 119.54 128.54 125.60

MEX:MRSH vs AON, AJG, WTW: Cyclically Adjusted FCF per Share Comparison

For the Insurance Brokers subindustry, Marsh's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Marsh Cyclically Adjusted Price-to-FCF vs Insurance Industry

For the Insurance industry and Financial Services sector, Marsh's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Marsh's Cyclically Adjusted Price-to-FCF falls into.


MEX:MRSH
79GF Score
Marsh MEX:MRSH
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Marsh Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Marsh's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=52.528/333.9520*333.9520
=52.528

Current CPI (Jun. 2026) = 333.9520.

Marsh Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 30.427 241.428 42.088
201612 32.291 241.432 44.665
201703 -16.629 243.801 -22.778
201706 22.943 244.955 31.279
201709 25.211 246.819 34.111
201712 25.539 246.524 34.596
201803 -14.916 249.554 -19.961
201806 26.865 251.989 35.603
201809 30.038 252.439 39.737
201812 39.309 251.233 52.252
201903 -13.248 254.202 -17.404
201906 16.095 256.143 20.984
201909 35.814 256.759 46.581
201912 34.435 256.974 44.750
202003 -34.758 258.115 -44.970
202006 51.223 257.797 66.355
202009 57.946 260.280 74.348
202012 50.715 260.474 65.021
202103 -18.970 264.877 -23.917
202106 41.752 271.696 51.319
202109 48.379 274.310 58.898
202112 52.145 278.802 62.460
202203 -32.233 287.504 -37.440
202206 46.319 296.311 52.203
202209 50.188 296.808 56.469
202212 54.332 296.797 61.134
202303 -32.553 301.836 -36.017
202306 47.515 305.109 52.007
202309 59.308 307.789 64.349
202312 56.569 306.746 61.586
202403 -28.985 312.332 -30.991
202406 41.922 314.175 44.561
202409 73.005 315.301 77.323
202412 79.050 315.605 83.645
202503 -27.980 319.799 -29.218
202506 61.319 322.561 63.484
202509 74.639 324.800 76.742
202512 75.397 324.054 77.700
202603 -27.828 330.213 -28.143
202606 52.528 333.952 52.528

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN125.60 mean?
Marsh (MEX:MRSH) has a Cyclically Adjusted FCF per Share of MXN125.60 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Marsh and its competitors.
Is Marsh's Cyclically Adjusted FCF per Share too high?
Marsh's current Cyclically Adjusted FCF per Share is MXN125.60. Overall, Marsh has a GF Score™ of 79/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Marsh's Cyclically Adjusted FCF per Share compare to AON and AJG?
Marsh's Cyclically Adjusted FCF per Share of MXN125.60 can be compared against companies in the Insurance industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for an Insurance company?
A good Cyclically Adjusted FCF per Share depends on the Insurance industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Marsh and its competitors. Marsh's current Cyclically Adjusted FCF per Share is MXN125.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Marsh stock overvalued right now?
Based on GuruFocus' analysis, Marsh (MEX:MRSH) is currently considered Significantly Undervalued. The stock's GF Value™ is MXN4,531.17, compared to a current price of MXN3,086.88 — trading 31.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN125.60. Marsh's overall GF Score™ is 79/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Marsh (MEX:MRSH), the current Cyclically Adjusted FCF per Share is MXN125.60 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Marsh (MEX:MRSH) Overvalued in 2026?

Based on GuruFocus' analysis, Marsh stock appears to be undervalued. The current stock price of MXN3,086.88 is trading 31.9% below its estimated GF Value™ of MXN4,531.17. GuruFocus considers Marsh to be Significantly Undervalued.

Key valuation signals for MEX:MRSH:

  • Cyclically Adjusted FCF per Share: MXN125.60
  • GF Value™: MXN4,531.17 vs. price of MXN3,086.88 (31.9% below fair value)
  • GF Score™: 79/100 with 4 warning signs

No single metric tells the full story. See the MEX:MRSH stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Marsh Business Description

Address 1166 Avenue of the Americas, New York, NY, USA, 10036-2774
Marsh is a professional services firm that provides advice and solutions in the areas of risk, strategy, and human capital. The company operates through two main segments: risk and insurance services and consulting. In risk and insurance services, the firm offers services via Marsh (an insurance broker) and Guy Carpenter (a risk and reinsurance specialist). The consulting division comprises Mercer (a provider of human resource services) and Oliver Wyman (a management and economic consultancy). About half of its revenue is generated outside the US.
79GF Score

Get the complete analysis for MEX:MRSH

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN3,086.88
Price
MXN4,531.17
GF Value