The Discounted Cash Flow (DCF) valuation of Merck & Co Inc (MRK) is 119.46 USD. With the latest stock price at 77.58 USD, the upside of Merck & Co Inc based on DCF is 54.0%.
Based on the latest price of 77.58 USD and our DCF valuation, Merck & Co Inc (MRK) is a buy. buying Merck stocks now will result in a potential gain of 54.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.4% | 6.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 96.73 - 155.96 | 119.46 |
| Upside | 24.7% - 101.0% | 54.0% |