As of 2025-12-16, the Intrinsic Value of Merit Medical Systems Inc (MMSI) is 101.95 USD. This MMSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.85 USD, the upside of Merit Medical Systems Inc is 17.40%.
The range of the Intrinsic Value is 68.36 - 200.29 USD
Based on its market price of 86.85 USD and our intrinsic valuation, Merit Medical Systems Inc (MMSI) is undervalued by 17.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.36 - 200.29 | 101.95 | 17.4% |
| DCF (Growth 10y) | 86.60 - 235.96 | 124.87 | 43.8% |
| DCF (EBITDA 5y) | 75.59 - 87.41 | 81.22 | -6.5% |
| DCF (EBITDA 10y) | 93.61 - 114.77 | 103.51 | 19.2% |
| Fair Value | 49.94 - 49.94 | 49.94 | -42.50% |
| P/E | 51.53 - 83.96 | 67.21 | -22.6% |
| EV/EBITDA | 48.16 - 67.22 | 60.81 | -30.0% |
| EPV | 26.13 - 35.52 | 30.83 | -64.5% |
| DDM - Stable | 21.26 - 72.87 | 47.07 | -45.8% |
| DDM - Multi | 54.58 - 145.07 | 79.28 | -8.7% |
| Market Cap (mil) | 5,149.34 |
| Beta | 0.71 |
| Outstanding shares (mil) | 59.29 |
| Enterprise Value (mil) | 5,489.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.02% |
| Cost of Debt | 4.47% |
| WACC | 7.49% |