The Discounted Cash Flow (DCF) valuation of Merck & Co Inc (MRK) is 50.08 USD. With the latest stock price at 117.84 USD, the upside of Merck & Co Inc based on DCF is -57.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.9% | 6.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 24.67 - 244.10 | 50.08 |
| Upside | -79.1% - 107.1% | -57.5% |