MMSI
Merit Medical Systems Inc
Price:  
93.49 
USD
Volume:  
448,468.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MMSI Intrinsic Value

11.50 %
Upside

What is the intrinsic value of MMSI?

As of 2025-07-13, the Intrinsic Value of Merit Medical Systems Inc (MMSI) is 104.27 USD. This MMSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 93.49 USD, the upside of Merit Medical Systems Inc is 11.50%.

The range of the Intrinsic Value is 69.03 - 213.46 USD

Is MMSI undervalued or overvalued?

Based on its market price of 93.49 USD and our intrinsic valuation, Merit Medical Systems Inc (MMSI) is undervalued by 11.50%.

93.49 USD
Stock Price
104.27 USD
Intrinsic Value
Intrinsic Value Details

MMSI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 69.03 - 213.46 104.27 11.5%
DCF (Growth 10y) 86.71 - 249.70 126.73 35.6%
DCF (EBITDA 5y) 70.49 - 78.36 74.22 -20.6%
DCF (EBITDA 10y) 89.88 - 106.47 97.67 4.5%
Fair Value 51.72 - 51.72 51.72 -44.68%
P/E 45.72 - 84.98 64.76 -30.7%
EV/EBITDA 46.40 - 60.04 55.75 -40.4%
EPV 26.38 - 35.07 30.73 -67.1%
DDM - Stable 23.08 - 81.82 52.45 -43.9%
DDM - Multi 53.59 - 148.30 78.81 -15.7%

MMSI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,525.26
Beta 0.64
Outstanding shares (mil) 59.10
Enterprise Value (mil) 5,860.40
Market risk premium 4.60%
Cost of Equity 8.27%
Cost of Debt 4.54%
WACC 7.76%