As of 2025-09-15, the Intrinsic Value of Merit Medical Systems Inc (MMSI) is 106.87 USD. This MMSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.93 USD, the upside of Merit Medical Systems Inc is 28.90%.
The range of the Intrinsic Value is 70.49 - 219.12 USD
Based on its market price of 82.93 USD and our intrinsic valuation, Merit Medical Systems Inc (MMSI) is undervalued by 28.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.49 - 219.12 | 106.87 | 28.9% |
| DCF (Growth 10y) | 90.16 - 260.53 | 132.12 | 59.3% |
| DCF (EBITDA 5y) | 53.39 - 70.01 | 59.75 | -28.0% |
| DCF (EBITDA 10y) | 72.19 - 96.43 | 81.85 | -1.3% |
| Fair Value | 50.29 - 50.29 | 50.29 | -39.36% |
| P/E | 32.18 - 82.90 | 58.26 | -29.7% |
| EV/EBITDA | 33.93 - 49.31 | 39.59 | -52.3% |
| EPV | 25.23 - 33.93 | 29.58 | -64.3% |
| DDM - Stable | 22.07 - 77.28 | 49.67 | -40.1% |
| DDM - Multi | 56.91 - 155.03 | 83.27 | 0.4% |
| Market Cap (mil) | 4,911.11 |
| Beta | 0.71 |
| Outstanding shares (mil) | 59.22 |
| Enterprise Value (mil) | 5,301.09 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.36% |
| Cost of Debt | 4.54% |
| WACC | 7.79% |