MRK
Merck & Co Inc
Price:  
84.02 
USD
Volume:  
14,727,633.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Merck Intrinsic Value

42.70 %
Upside

What is the intrinsic value of Merck?

As of 2025-07-10, the Intrinsic Value of Merck & Co Inc (MRK) is 119.86 USD. This Merck valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.02 USD, the upside of Merck & Co Inc is 42.70%.

The range of the Intrinsic Value is 97.46 - 155.48 USD

Is Merck undervalued or overvalued?

Based on its market price of 84.02 USD and our intrinsic valuation, Merck & Co Inc (MRK) is undervalued by 42.70%.

84.02 USD
Stock Price
119.86 USD
Intrinsic Value
Intrinsic Value Details

Merck Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 97.46 - 155.48 119.86 42.7%
DCF (Growth 10y) 119.12 - 185.18 144.71 72.2%
DCF (EBITDA 5y) 76.13 - 91.20 83.44 -0.7%
DCF (EBITDA 10y) 99.50 - 121.57 109.97 30.9%
Fair Value 173.57 - 173.57 173.57 106.59%
P/E 128.03 - 182.18 145.20 72.8%
EV/EBITDA 74.19 - 166.20 106.73 27.0%
EPV 87.34 - 113.69 100.51 19.6%
DDM - Stable 64.04 - 130.97 97.50 16.0%
DDM - Multi 81.16 - 127.39 99.02 17.8%

Merck Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 210,976.73
Beta 0.40
Outstanding shares (mil) 2,511.03
Enterprise Value (mil) 237,191.73
Market risk premium 4.60%
Cost of Equity 7.18%
Cost of Debt 4.25%
WACC 6.63%