Loading institutional data...
Loading institutional data...
Held by 1,471 of 5,944 reporting institutions (99th percentile) — extremely crowded.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $180.43 today, the market must believe free cash flow compounds 10.4%/yr for a decade (off $4.3B normalized FCF).
The market's 10.4% is more conservative than its 9-yr track record.
2-stage DCF · 0.48B shares · net debt $16.9B
mean 14.2% · volatility σ 23% · implied rate exceeded in 4/9 yrs
Central path = implied 10.4%/yr growth; shaded band = ±1σ (23%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
Top 40 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
EOD close · as of 2026-09-14
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $26.98B 100.0% | $24.46B 100.0% | $22.74B 100.0% | $20.72B 100.0% | $19.82B 100.0% | $17.22B 100.0% | $16.65B 100.0% | $14.95B 100.0% | $14.02B 100.0% | $13.21B 100.0% |
| Total Operating Expenses | $20.76B 76.9% | $18.64B 76.2% | $17.45B 76.8% | $16.44B 79.3% | $15.51B 78.2% | $14.16B 82.2% | $13.97B 83.9% | $12.19B 81.5% | $11.37B 81.1% | $10.78B 81.6% |
| Operating Income | $6.22B 23.1% | $5.82B 23.8% | $5.28B 23.2% | $4.28B 20.7% | $4.31B 21.8% | $3.07B 17.8% | $2.68B 16.1% | $2.76B 18.5% | $2.65B 18.9% | $2.43B 18.4% |
| Interest Expense | $960.0M 3.6% | $700.0M 2.9% | $578.0M 2.5% | $469.0M 2.3% | $444.0M 2.2% | $515.0M 3.0% | $524.0M 3.1% | $290.0M 1.9% | $237.0M 1.7% | $189.0M 1.4% |
| Interest & Investment Income | $48.0M 0.2% | $83.0M 0.3% | $78.0M 0.3% | $15.0M 0.1% | $2.0M 0.0% | $7.0M 0.0% | $39.0M 0.2% | $11.0M 0.1% | $9.0M 0.1% | $5.0M 0.0% |
| Pretax Income | $5.54B 20.5% | $5.48B 22.4% | $5.03B 22.1% | $4.08B 19.7% | $4.21B 21.2% | $2.79B 16.2% | $2.44B 14.6% | $2.24B 15.0% | $2.64B 18.8% | $2.48B 18.8% |
| Income Tax Expense | $1.30B 4.8% | $1.36B 5.6% | $1.22B 5.4% | $995.0M 4.8% | $1.03B 5.2% | $747.0M 4.3% | $666.0M 4.0% | $574.0M 3.8% | $1.13B 8.1% | $685.0M 5.2% |
| Net Income | $4.16B 15.4% | $4.06B 16.6% | $3.76B 16.5% | $3.05B 14.7% | $3.14B 15.9% | $2.02B 11.7% | $1.74B 10.5% | $1.65B 11.0% | $1.49B 10.6% | $1.77B 13.4% |
| Per Share | ||||||||||
| EPS (Basic) | $8.48 | $8.26 | $7.60 | $6.11 | $6.20 | $3.98 | $3.44 | $3.26 | $2.91 | $3.41 |
| EPS (Diluted) | $8.43 | $8.18 | $7.53 | $6.04 | $6.13 | $3.94 | $3.41 | $3.23 | $2.87 | $3.38 |
| Weighted Avg Shares (Basic) | 491.0M | 492.0M | 494.0M | 499.0M | 507.0M | 506.0M | 506.0M | 506.0M | 513.0M | 519.0M |
| Weighted Avg Shares (Diluted) | 494.0M | 496.0M | 499.0M | 505.0M | 513.0M | 512.0M | 511.0M | 511.0M | 519.0M | 524.0M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
6/8 of the 9 checks — 1 couldn't be scored (see above), so the score is out of the 8 with data.
Insufficient balance-sheet detail (needs retained earnings, working capital, equity).
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
Earnings are backed by cash (FCF ≥ net income) — high quality. Lower/negative accruals = higher quality (Sloan).
Comfortably covers interest; leverage falling year-over-year.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
The dividend is comfortably covered — only 34% of free cash flow, leaving room to grow it and fund buybacks. Last year: $1.7B dividends + $2.0B buybacks = $3.7B returned on $5.0B FCF.
9 consecutive years of dividend increases · 11%/yr.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A balanced mix of reinvestment and shareholder returns.
Reinvestment has been productive — operating income grew well per dollar put in. Current ROIC on all capital: 12%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $2.7B covers the $1.3B due within a year 2.1× over. Scheduled principal only (excludes interest & revolver draws). As of 2025-12-31 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Interest is easily covered by operating profit. Effective rate ~4.9% on $19.6B of debt.
Cash of $2.7B fully covers short-term debt of $1.3B.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
EOD close · as of 2026-09-14
Nothing notable to watch.
No material risks flagged.
Where each multiple sits in its own 14-yr range · 50th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 14-yr history.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
Low operating leverage — profit tracks sales closely (stable, less cyclical).
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Operating Income | 18.5 | 16.1 | 17.8 | 21.8 | 20.7 | 23.2 | 23.8 | 23.1 |
| Income Tax | 3.8 | 4.0 | 4.3 | 5.2 | 4.8 | 5.4 | 5.6 | 4.8 |
| Net Income | 11.0 | 10.5 | 11.7 | 15.9 | 14.7 | 16.5 | 16.6 | 15.4 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on MRSH: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
Ranked against 838 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| JPM | $944.0B | 17.5× | — | 5.2× | 2.8% | — | 31.3% | 15.7% | 13.4% | — | 4,823 |
| V | $700.7B | — | — | 17.5× | 11.3% | — | 50.1% | 52.9% | 31.8% | — | 4,229 |
| MA | $519.9B | 34.8× | — | 15.8× | 16.4% | — | 45.6% | 193% | 56.0% | — | 3,430 |
| BAC | $428.9B | 15.6× | — | 3.8× | 6.8% | — | 27.0% | 10.1% | 4.9% | — | 3,337 |
| GS | $293.1B | 19.3× | — | — | — | — | — | 13.7% | 3.6% | — | 2,857 |
| WFC | $274.3B | 14.2× | — | — | — | — | — | 11.8% | 5.7% | — | 2,691 |
| AXP | $224.9B | 21.3× | — | 5.4× | 6.4% | — | 26.2% | 32.4% | 11.9% | — | 2,787 |
| SCHW | $193.6B | 23.1× | — | 8.1× | 22.0% | — | 37.0% | 17.9% | 17.9% | — | 2,225 |
| TYFG | $192.6B | 14.3× | — | 11177.0× | 10.2% | — | 79.3% | 8.7% | 8.7% | — | 1 |
| UBS | $177.1B | — | — | — | — | — | — | — | — | — | 660 |
| HDB | $175.2B | 22.0× | — | 6.8× | 15.2% | — | 30.8% | 8.8% | 4.5% | — | 570 |
| BLK | $165.2B | 30.2× | — | 6.8× | 89.3% | — | 22.9% | 9.9% | 8.1% | — | 2,196 |
| CB | $133.7B | 13.3× | — | 2.3× | 6.5% | — | 17.4% | 14.0% | 11.3% | — | 2,002 |
| GLD | $132.5B | — | — | — | — | — | — | — | — | — | 3,072 |
| PGR | $129.6B | 11.5× | — | 1.5× | 16.3% | — | 12.9% | 37.3% | 37.3% | — | 1,685 |
| SPGI | $125.1B | 28.6× | 17.8× | 8.2× | 7.9% | 70.2% | 29.2% | 14.4% | 10.1% | 1.7× | 2,005 |
| HOOD | $101.6B | 55.8× | — | 22.7× | 51.6% | — | 42.1% | 20.6% | 20.6% | — | 1,230 |
| CME | $100.9B | 25.1× | — | 15.5× | 6.4% | — | 62.5% | 14.2% | 14.2% | — | 1,699 |
| USB | $100.3B | 13.6× | — | 3.5× | 4.4% | — | 26.4% | 11.6% | 9.2% | — | 1,901 |
| PNC | $96.1B | 14.6× | — | 4.2× | 7.2% | — | 30.3% | 11.5% | 5.9% | — | 1,839 |
| BX | $96.0B | 33.1× | — | 6.7× | 9.2% | — | 20.9% | 34.8% | 14.2% | — | 2,037 |
| KKR | $91.2B | — | — | 4.7× | -11.0% | — | 12.2% | 7.7% | 7.7% | — | 1,216 |
| AMUB | $90.6B | — | — | — | — | — | — | — | — | — | 7 |
| ICE | $89.4B | 27.3× | 21.1× | 7.1× | 7.5% | — | 26.2% | 11.5% | 6.8% | 3.8× | 1,641 |
| MRSH | $87.5B | 21.4× | 15.9× | 3.2× | 10.3% | — | 15.4% | 27.2% | 11.9% | 3.0× | 1,471 |
Peers = companies sharing MRSH's sector (Financial Services) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.