The Discounted Cash Flow (DCF) valuation of Merck & Co Inc (MRK) is 115.82 USD. With the latest stock price at 82.81 USD, the upside of Merck & Co Inc based on DCF is 39.9%.
Based on the latest price of 82.81 USD and our DCF valuation, Merck & Co Inc (MRK) is a buy. buying Merck stocks now will result in a potential gain of 39.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.6% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 95.52 - 146.81 | 115.82 |
| Upside | 15.3% - 77.3% | 39.9% |