The Discounted Cash Flow (DCF) valuation of Merck & Co Inc (MRK) is 45.56 USD. With the latest stock price at 125.26 USD, the upside of Merck & Co Inc based on DCF is -63.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.2% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 22.58 - 189.58 | 45.56 |
| Upside | -82.0% - 51.3% | -63.6% |