As of 2024-10-10, the Intrinsic Value of Merit Medical Systems Inc (MMSI) is 113.14 USD. This MMSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.61 USD, the upside of Merit Medical Systems Inc is 18.30%.

The range of the Intrinsic Value is 65.74 - 421.33 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	65.74 - 421.33	113.14	18.3%
DCF (Growth 10y)	89.21 - 541.72	149.90	56.8%
DCF (EBITDA 5y)	79.19 - 101.54	86.71	-9.3%
DCF (EBITDA 10y)	102.95 - 143.37	117.89	23.3%
Fair Value	50.42 - 50.42	50.42	-47.27%
P/E	51.52 - 75.91	65.34	-31.7%
EV/EBITDA	59.66 - 96.48	72.24	-24.4%
EPV	22.46 - 33.95	28.20	-70.5%
DDM - Stable	22.71 - 151.53	87.12	-8.9%
DDM - Multi	49.83 - 263.87	84.40	-11.7%