Marsh (MRSH) Revenue-to-Profit Sankey Flow & SEC XBRL Financials

$197.03 +2.46% NYSE • Public Delayed / 60s Snapshot

Marsh (MRSH) earns a Roarable Rating of B- (Buy) with 70/100 RQD Confidence. High-quality cash engine (41% profit margin, 11% return on capital) with steady institutional support. Even if the broader market gets choppy, the company’s underlying cash engine and big-money support put the odds in buyers’ favor.

ROARABLE B- • BUY Cap $93.69B
INTERACTIVE SCENARIO DECK:
🛡️ Portfolio Crash X-Ray
RQD QUANT TACHOMETERBUY • B-
025507510070
2-of-3 JEV AI Jury Bullish
Cash
SEC
Whale
5-PILLAR SNOWFLAKE RADARRw C · Rk B+
Cash (16)Whales (10)SEC (16)Macro (16)CEO (12)
Each axis scored 0–20
12M PRICE TARGET CONE+5.4% Base Target
$245 Bull$208 Base$162 Bear
🔴 SUNDAY NIGHT PREP • 7:00 PM ET
WHALE OPTIONS TUG-OF-WAR:58% Call Buyers ($9.7M)
42% PutsMax Pain: $193.00
VISUAL REVENUE-TO-PROFIT SANKEY WATERFALL • FY 2025 (10-K)

How MRSH Turns Every Dollar of Sales Into Real Bottom-Line Profit

Free Cash Flow:$5.00B (18.5% FCF Margin)
Revenue$26.98BGross Profit $11.87B (44%)Cost of Sales $15.11BOp Profit $6.22B (23.1%)OpEx (R&D/SG&A) $5.65BNet Profit$4.16B (15.4%)Tax/Other $2.06B

Multi-Year SEC EDGAR XBRL Revenue, Net Profit & Free Cash Flow Trajectory

■ Revenue■ Net Profit■ Free Cash Flow
FY23
Rev $22.74B
FY24
Rev $24.46B
FY25
Rev $26.98B
Fiscal YearRevenueGross MarginOp MarginNet ProfitFree Cash FlowROIC %
FY 2025$26.98B44%23.1%$4.16B$5.00B11.2%
FY 2024$24.46B44%23.8%$4.06B$3.99B10.4%
FY 2023$22.74B44%23.2%$3.76B$3.23B13.4%
🔴 SUNDAY NIGHT PREP • 7:00 PM ETHosted Live by Perry Belcher & Guest Forensic Quant Desk

Red-Light Warning Desk: How Pros Profit When Overhyped Stocks Crack (Featuring MRSH)

  • ✓Live walkthrough of MRSH's RQD Radar, SEC cash-conversion gap & downside levels
  • ✓3 asymmetric Bear/Hedge setups institutions use when 10-year yields stay elevated
  • ✓Includes instant 24/7 email alert whenever any of your stocks flip to Red
RQD INSIDER CLUB UPGRADE$49/YEAR
Want Plain-English AI Custom Indicators, Daily Pro Trader Video Clips & SMS Crash Alerts?
MRSH // CANDLESTICK & AUTO-TRENDLINE WORKSTATION6M: +19.62%📐 HORIZONTAL RANGE
2026-10-30O $202.0H $202.7L $199.2C $200.6VOL 2.92M
RES: $214.9SUP: $163.9SMA50: $182.4SMA200: $177.2
$205.9$192.6$179.2$165.8$152.5RES $214.9SUP $163.9$200.62026-04-302026-06-152026-07-312026-09-162026-10-30
PRIMARY-SOURCE FORENSICS, SECOND-ORDER LINKS & AI ANALYST DESK

MRSH Dilution Monitor, Expectations Hurdle, Butterfly Connections & Policy Exposure

Share Count & Dilution Monitor (#25)

Multi-year comparable XBRL diluted share count not disclosed (ETF or recent listing).

Reverse-DCF Expectations Hurdle (#30)
16.2%/yr Implied 5Y Growth

vs. +10.3% actual YoY revenue growth (assuming 9.25% cost of equity & 16.5x terminal multiple).

Ellis Vennor Setup Ledger (#33)

No active Ellis Vennor swing setup published on MRSH today. View full Setup Ledger →

🦋 Documented & Second-Order Butterfly Connections Open Graph →

No direct multi-tier Butterfly edges indexed yet for MRSH. Explore sector supply chains on /butterfly.

AI Analyst Theses, Washington Policy & Company Video
🎬 No recent verified company-specific video clip queued for MRSH today (we never pad ticker pages with unrelated generic clips). Browse Macro Video Desk →

MRSH Investor FAQ & Complete 8-Part Research Index

100% OPEN ACCESS • SEC EDGAR × CBOE × FRED

How profitable is Marsh (MRSH)?

In FY 2025 (10-K), MRSH converted $27.0B of revenue into a 44% gross margin, 23.1% operating margin, and $5.0B in free cash flow (18.5% FCF margin).