The Discounted Cash Flow (DCF) valuation of Merck Tbk PT (MERK.JK) is 5,648.33 IDR. With the latest stock price at 3,900.00 IDR, the upside of Merck Tbk PT based on DCF is 44.8%.
Based on the latest price of 3,900.00 IDR and our DCF valuation, Merck Tbk PT (MERK.JK) is a buy. buying MERK.JK stocks now will result in a potential gain of 44.8%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 11.8% | 11.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 5,065.84 - 6,408.80 | 5,648.33 |
| Upside | 29.9% - 64.3% | 44.8% |