The Discounted Cash Flow (DCF) valuation of Merit Medical Systems Inc (MMSI) is 102.22 USD. With the latest stock price at 85.52 USD, the upside of Merit Medical Systems Inc based on DCF is 19.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.9% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 58.95 - 382.11 | 102.22 |
| Upside | -31.1% - 346.8% | 19.5% |