The Discounted Cash Flow (DCF) valuation of Merck & Co Inc (MRK) is 118.98 USD. With the latest stock price at 98.27 USD, the upside of Merck & Co Inc based on DCF is 21.1%.
Based on the latest price of 98.27 USD and our DCF valuation, Merck & Co Inc (MRK) is a buy. buying Merck stocks now will result in a potential gain of 21.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.9% | 6.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 95.94 - 156.37 | 118.98 |
| Upside | -2.4% - 59.1% | 21.1% |