Merck & Co., Inc. (MRK)
Drug Manufacturers - General · Healthcare · $294.0B
Intrinsic Value (Consensus)
$81.72
Current Price
$119.05
Margin of Safety
-31.4%
31.4% Above Intrinsic Value
Value: $82
Price: $119
Valuation Model Estimates
Current Price: $119.05
DCF (Discounted Cash Flow)
$96.55
Graham Number
$58.63
Earnings Power Value
$70.68
Relative Value (P/E)
$145.60
Dividend Discount Model
$37.15
Consensus Value
$81.72
Model Assumptions
Discount Rate
10.3%
Growth Rate
8.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.28
- EPS (Forward)
- $7.86
- Book Value
- $20.98
- P/E Ratio
- 16.5
- Forward P/E
- 15.3
- PEG Ratio
- —
- ROE
- 34.7%
- Debt/Equity
- 34%
- Revenue Growth
- 1.3%
- Earnings Growth
- 8.0%
- Dividend Yield
- 0.7%
- Beta
- 0.22
Data last updated: 2026-06-12
Source: Yahoo Finance