The Discounted Cash Flow (DCF) valuation of Merck & Co Inc (MRK) is 114.56 USD. With the latest stock price at 83.92 USD, the upside of Merck & Co Inc based on DCF is 36.5%.
Based on the latest price of 83.92 USD and our DCF valuation, Merck & Co Inc (MRK) is a buy. buying Merck stocks now will result in a potential gain of 36.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.7% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 93.89 - 146.54 | 114.56 |
| Upside | 11.9% - 74.6% | 36.5% |