The Discounted Cash Flow (DCF) valuation of Merck & Co Inc (MRK) is 60.03 USD. With the latest stock price at 95.55 USD, the upside of Merck & Co Inc based on DCF is -37.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.9% | 6.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 29.00 - 463.57 | 60.03 |
| Upside | -69.6% - 385.2% | -37.2% |