MRK
Merck & Co Inc
Price:  
127.76 
USD
Volume:  
5,989,289.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Merck Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Merck & Co Inc (MRK) is 45.49 USD. This Merck valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.76 USD, the upside of Merck & Co Inc is %.

The range of the Intrinsic Value is 22.63 - 186.23 USD

127.76 USD
Stock Price
45.49 USD
Intrinsic Value
Intrinsic Value Details

Merck Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.63 - 186.23 45.49 -64.4%
DCF (Growth 10y) 40.06 - 276.81 73.26 -42.7%
DCF (EBITDA 5y) 22.40 - 79.87 48.84 -61.8%
DCF (EBITDA 10y) 33.74 - 105.73 65.85 -48.5%
Fair Value 5.18 - 5.18 5.18 -95.94%
P/E 22.12 - 34.12 27.29 -78.6%
EV/EBITDA 30.02 - 105.35 66.11 -48.3%
EPV 43.21 - 57.68 50.44 -60.5%
DDM - Stable 14.09 - 87.33 50.71 -60.3%
DDM - Multi 40.11 - 152.48 59.53 -53.4%

Merck Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 323,591.80
Beta 0.29
Outstanding shares (mil) 2,532.81
Enterprise Value (mil) 352,231.80
Market risk premium 4.60%
Cost of Equity 6.73%
Cost of Debt 4.62%
WACC 6.43%