The Discounted Cash Flow (DCF) valuation of Merck & Co Inc (MRK) is 63.05 USD. With the latest stock price at 101.25 USD, the upside of Merck & Co Inc based on DCF is -37.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.8% | 6.0% |
| Long-term Growth Rate | 3.0% - 4.9% | 3.9% |
| Fair Price | 30.17 - 566.62 | 63.05 |
| Upside | -70.2% - 459.6% | -37.7% |