The Discounted Cash Flow (DCF) valuation of Merck Tbk PT (MERK.JK) is 2,862.92 IDR. With the latest stock price at 3,640.00 IDR, the upside of Merck Tbk PT based on DCF is -21.3%.
Based on the latest price of 3,640.00 IDR and our DCF valuation, Merck Tbk PT (MERK.JK) is a sell. selling MERK.JK stocks now will result in a potential gain of 21.3%.
| Range | Selected | |
| WACC / Discount Rate | 11.3% - 13.8% | 12.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2,419.15 - 3,589.83 | 2,862.92 |
| Upside | -33.5% - -1.4% | -21.3% |