The Discounted Cash Flow (DCF) valuation of Merck & Co Inc (MRK) is 119.33 USD. With the latest stock price at 83.36 USD, the upside of Merck & Co Inc based on DCF is 43.2%.
Based on the latest price of 83.36 USD and our DCF valuation, Merck & Co Inc (MRK) is a buy. buying Merck stocks now will result in a potential gain of 43.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.4% | 6.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 97.25 - 154.27 | 119.33 |
| Upside | 16.7% - 85.1% | 43.2% |