The Discounted Cash Flow (DCF) valuation of Merck & Co Inc (MRK) is 152.17 USD. With the latest stock price at 114.90 USD, the upside of Merck & Co Inc based on DCF is 32.4%.
Based on the latest price of 114.90 USD and our DCF valuation, Merck & Co Inc (MRK) is a buy. buying Merck stocks now will result in a potential gain of 32.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.7% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 109.18 - 248.92 | 152.17 |
| Upside | -5.0% - 116.6% | 32.4% |