达信保险经纪
✦ 量化合理价值 计算方式说明
- 基于该股自身过去5年平均市盈率乘以滚动每股收益,推算出的合理价值区间为186.11-232.21。
- 当前价格比按平均倍数计算的合理价值(209.17)低10.0%。
估值 各估值倍数与自身5年区间的对比
同业对比 Insurance Brokers
| 公司 | 市值 | 市盈率(TTM)i | 市净率i | 股息率i |
|---|---|---|---|---|
| 达信保险经纪 (MRSH) | 89.56B | 22.53 | 6.10 | 2.01% |
| Arthur J. Gallagher (AJG) | 65.33B | 42.27 | 2.75 | 1.06% |
| Aon PLC (AON) | 62.06B | 16.13 | 6.47 | 1.04% |
| Willis Towers Watson (WTW) | 29.30B | 19.53 | 3.81 | 1.19% |
| Brown & Brown (BRO) | 23.22B | 22.17 | 1.85 | 0.93% |
| Erie Indemnity (ERIE) | 12.74B | 22.12 | 5.17 | 2.92% |
StockVane 追踪范围内同行业的其他公司。
Morningstar
当前股价低于晨星合理价值估算1.4%。
分析师点评
In the second quarter, Marsh saw its top-line organic growth pick up a bit sequentially, due to strong performance on the consulting side of the business.
Why it matters: Year-over-year organic revenue growth was 5% in the second quarter, a bit better than the 4% rate the company had seen over the past few quarters. Insurance brokerage growth remains constrained by a weaker insurance pricing market, with 3% organic growth in this segment in the second quarter, in line with the previous quarter. Marsh's global insurance pricing index was down 6% during the second quarter (down 2% in the US), which was a bit worse than the previous quarter. Growth picked up on the consulting side, though, with this segment seeing 8% organic growth. This was led by strong showings in both the wealth and the management consulting businesses. The wealth business was positively affected by capital market conditions, while growth in management consulting tends to be volatile quarter to quarter, so we this higher level of growth as transitory.
The bottom line: We will maintain our $191 per share fair value estimate for the narrow-moat company and see shares as about fairly valued. Despite the better top-line result, adjusted operating margins declined slightly to 29.3%, compared with 29.5% last year, as weaker market conditions and lower fiduciary interest income appear to be weighing on margins in the insurance brokerage business. However, the company is progressing with its cost-reduction plan, and management continues to expect margin improvement over the full year. Beyond this cost-reduction plan, we expect only minimal improvement in margins over time.
合理价值
We are reducing our fair value estimate to $191 per share from $197, mainly as a result of adjusting our weighted average cost of capital assumption. Our fair value estimate equates to 18.4 times our adjusted 2026 earnings estimate.
Over the past few years, Marsh has benefited from strong insurance pricing, a bounceback in discretionary services, and higher interest rates, leading to better underlying growth than the company has historically experienced. However, these tailwinds have dissipated, and we expect the company to return to the low- to mid-single-digit top-line organic growth it has historically generated. Additionally, we think a weaker insurance pricing market is likely to be a headwind over the next few years. The net result of our assumptions is a 4% revenue CAGR over the next five years. We expect the brokerage to grow at a slightly slower rate over time, although the consulting side is more exposed to macroeconomic issues in the near term.
We expect operating margins (excluding amortization expense) to improve from 25% in 2025 to 26% by 2030, or about 30 basis points annually, on average. The recent increase in interest rates and fiduciary interest income had been a significant boost to margins. But these tailwinds have fallen off, and we think margin expansion may be limited going forward. The company's recently announced cost-reduction plan is the main driver of margin improvement over our forecast.
We use a cost of equity of 7.7% and a weighted average cost of capital of 7.2% in our valuation.
经济护城河
Marsh's strong customer relationships and global footprint place a narrow moat around its business, in our view.
Marsh’s insurance brokerage segment represents over 60% of revenue. The company acts as an advisor and an insurance and reinsurance broker, helping clients manage their risk by negotiating and placing their insurance risk with insurance carriers through a global distribution network. Insurance brokers such as Marsh are uniquely positioned to serve a necessary risk-management function. Brokers can search the insurance market more efficiently and effectively than individual buyers, helping clients compare insurers' skills, financial strengths, and reputation. During the matching process, brokers also help insurers solve problems related to asymmetric information, such as adverse selection and moral hazard. The complexity of these services creates switching costs, as we believe the value of changing providers is not clear to customers, and there is perceived value for the client in continuing to work with a broker that has experience in managing their risk. The company’s global presence limits potential competition at the top end of the corporate market, allowing Marsh to effectively serve multinational customers that smaller brokers cannot. Among the larger brokers, we believe Marsh's customer mix skews most heavily to large, multinational customers. Additionally, the scale and breadth of its operations allow the company to build out a wider set of data and experience, which we believe improves the value of its services even at the middle-market level.
While the consulting side of Marsh’s business is more widespread and competes across a number of areas, we believe this segment is moaty as well. However, the competitive advantage on this side might not be quite as strong, as services on this side are generally not as necessary and client options are wider. Despite significant improvement in recent years, operating margins in this segment are still materially lower than those in the brokerage segment. Still, we believe that this level allows for excess returns and that the consulting business benefits as well from relatively sticky customer relationships. The company has maintained a diversified and balanced operation for some time, and we’ve seen its closest peers move to a mix more in line with Marsh in recent years, validating its strategy.
Overall, we believe Marsh is a relatively stable business that benefits from minimal capital requirements and enduring relationships. Adjusted returns on invested capital have averaged 19% over the past five years and are magnitudes higher if goodwill is excluded.
多头观点
Relatively steady revenue and a flexible cost structure, combined with limited capital requirements, make Marsh a reliable producer of strong free cash flow.
The meaningful improvement in margins on the consulting side puts Marsh's profitability on a firmer base.
Marsh has the longest record of experience in managing diversified operations, which may make it more nimble in adjusting to any industry changes.
空头观点
Marsh is exposed to the insurance pricing cycle.
Marsh holds a leading position in a market tied to the mature insurance industry, which limits its long-term growth prospects in its most profitable business.
Any benefits Marsh has enjoyed from its diversified operations could be somewhat moot now that its closest peers have pursued the same model.
作者:Brett Horn, CFA
报价时间 2026-10-16 19:31:19 · 仅供参考,不构成投资建议,也未考虑您的具体情况。
达信保险经纪 讨论区 0 条评论