The Discounted Cash Flow (DCF) valuation of Merck & Co Inc (MRK) is 149.35 USD. With the latest stock price at 122.41 USD, the upside of Merck & Co Inc based on DCF is 22.0%.
Based on the latest price of 122.41 USD and our DCF valuation, Merck & Co Inc (MRK) is a buy. buying Merck stocks now will result in a potential gain of 22.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.8% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 108.21 - 239.30 | 149.35 |
| Upside | -11.6% - 95.5% | 22.0% |