As of 2025-07-10, the Intrinsic Value of Merit Medical Systems Inc (MMSI) is 105.32 USD. This MMSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.01 USD, the upside of Merit Medical Systems Inc is 9.70%.
The range of the Intrinsic Value is 69.78 - 215.29 USD
Based on its market price of 96.01 USD and our intrinsic valuation, Merit Medical Systems Inc (MMSI) is undervalued by 9.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 69.78 - 215.29 | 105.32 | 9.7% |
| DCF (Growth 10y) | 87.67 - 251.86 | 128.03 | 33.3% |
| DCF (EBITDA 5y) | 72.33 - 79.73 | 76.03 | -20.8% |
| DCF (EBITDA 10y) | 91.98 - 108.06 | 99.75 | 3.9% |
| Fair Value | 51.72 - 51.72 | 51.72 | -46.13% |
| P/E | 46.96 - 84.98 | 65.43 | -31.9% |
| EV/EBITDA | 47.41 - 61.31 | 57.03 | -40.6% |
| EPV | 26.59 - 35.16 | 30.88 | -67.8% |
| DDM - Stable | 23.32 - 82.46 | 52.89 | -44.9% |
| DDM - Multi | 54.21 - 149.51 | 79.64 | -17.1% |
| Market Cap (mil) | 5,674.19 |
| Beta | 0.63 |
| Outstanding shares (mil) | 59.10 |
| Enterprise Value (mil) | 6,009.34 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.23% |
| Cost of Debt | 4.54% |
| WACC | 7.72% |