The Discounted Cash Flow (DCF) valuation of Merck & Co Inc (MRK) is 119.86 USD. With the latest stock price at 84.02 USD, the upside of Merck & Co Inc based on DCF is 42.7%.
Based on the latest price of 84.02 USD and our DCF valuation, Merck & Co Inc (MRK) is a buy. buying Merck stocks now will result in a potential gain of 42.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.4% | 6.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 97.46 - 155.48 | 119.86 |
| Upside | 16.0% - 85.1% | 42.7% |