← MPWR MSFT →
Latest Report → ← All Tickers

MRK

MRK

Hold 2026-03-10
Model
DCF
Price at Report
$117.09
Base IV
$119.53
Bear IV
$86.38
Bull IV
$161.82
Entry Zone: 91-110 · Sell Above: 138
Bore Family Office
Bore Family Office
Valuation Report — Merck & Co. (MRK) • March 10, 2026
Unlevered DCF (FCFF @ WACC) • Discount Rate: 7.50% • Current Price: $117.09
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

Merck & Co. (NYSE: MRK) is one of the world's largest pharmaceutical companies, with ~$65B in annual revenue. Its primary products span oncology, vaccines, animal health, and hospital acute care. Merck operates in over 140 countries and employs ~71,000 people globally.

Keytruda (pembrolizumab) is the dominant revenue driver — the world's best-selling oncology drug with ~$29B in 2025 global sales, representing ~45% of total company revenue. Keytruda faces U.S. patent expiration in 2028, with biosimilar entry expected in 2028-2029. Merck is developing a subcutaneous formulation (QLEX) which, if approved, could extend commercial exclusivity several years.

Pipeline offsets: Winrevair (sotatercept, PAH) launched in 2024 and ramped to nearly $1B in its first year. Capvaxive (pneumococcal vaccine) has $2B+ peak sales potential. MK-1654 (RSV mAb) and Efineptazone are in late-stage. Animal Health (~$5.9B revenue) is a growing, higher-multiple segment. Merck spent $17.9B on R&D in 2024 and has made significant acquisitions (Prometheus, Harpoon) to bolster the post-Keytruda pipeline.

2026 outlook: EPS expected to dip to ~$5.18 (non-GAAP basis differs; GAAP reflects acquisition charges) as Keytruda growth moderates and R&D investment peaks. Recovery expected in 2027+ as pipeline drugs scale and Keytruda erosion is offset by new launches.

Business SegmentRevenue% of TotalYoY GrowthMarginNotes
Pharmaceutical — Oncology (Keytruda)+5.0%42.0%
Pharmaceutical — Vaccines & Other+3.0%35.0%
Animal Health+6.0%30.0%
📊 Financial Snapshot
MetricFY2021FY2022FY2023FY2024FY2025
Revenue ($M)
EBITDA ($M)$15,752$21,854$6,227$24,411$27,056
Operating Income ($M)
Net Income ($M)
EPS (diluted)$4.86$5.71$0.14$6.74$7.28
Free Cash Flow ($M)$9,661$14,707$9,143$18,096$12,360
Annual DPS$2.600$2.760$2.920$3.080$3.240
Total Debt ($M)
Rev YoY Growth
⚙️ WACC Build (DCF)
InputValueNotes
Risk-Free Rate (Rf)4.30%10-yr US Treasury yield
Beta (β)0.260Market beta (Finnhub)
Equity Risk Premium (ERP)5.5%Damodaran US ERP
Cost of Equity (Ke)5.73%Ke = Rf + β × ERP
Pre-Tax Cost of Debt4.00%Interest exp / gross debt
After-Tax Cost of Debt (Kd)3.44%× (1 − 14%)
Weight Equity (We)77.0%Mkt cap $0.0B
Weight Debt (Wd)23.0%Gross debt $0.0B
WACC7.50%DCF discount rate
📈 DCF Scenarios
$86
🔴 Bear
$120
📊 Base
$162
🚀 Bull
$117.09
Current Price
$123
Analyst Avg PT
ScenarioStage 1 (Yrs 1–5)Stage 2 (Yrs 6–10)Terminal gWACCIntrinsic Valuevs Price
🔴 Bear2.0%-1.0%2.0%7.50%$86▼26.2%
📊 Base4.0%3.0%2.5%7.50%$120▲2.1%
🚀 Bull7.0%5.0%3.0%7.50%$162▲38.2%
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
Stage 1: 2.0%  |  Stage 2: -1.0%  |  Terminal: 2.0%
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$15.30B$14.23B$14.23B
Year 2Stage 1$15.61B$13.50B$27.74B
Year 3Stage 1$15.92B$12.81B$40.55B
Year 4Stage 1$16.24B$12.16B$52.71B
Year 5Stage 1$16.56B$11.54B$64.24B
Year 6Stage 2$16.40B$10.62B$74.87B
Year 7Stage 2$16.23B$9.78B$84.65B
Year 8Stage 2$16.07B$9.01B$93.66B
Year 9Stage 2$15.91B$8.30B$101.96B
Year 10Stage 2$15.75B$7.64B$109.60B
TerminalTV=$292.1BPV(TV)=$141.7B (56% of EV)EV=$251.3B
Base Scenario
Stage 1: 4.0%  |  Stage 2: 3.0%  |  Terminal: 2.5%
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$15.60B$14.51B$14.51B
Year 2Stage 1$16.22B$14.04B$28.55B
Year 3Stage 1$16.87B$13.58B$42.13B
Year 4Stage 1$17.55B$13.14B$55.27B
Year 5Stage 1$18.25B$12.71B$67.98B
Year 6Stage 2$18.80B$12.18B$80.16B
Year 7Stage 2$19.36B$11.67B$91.83B
Year 8Stage 2$19.94B$11.18B$103.02B
Year 9Stage 2$20.54B$10.71B$113.73B
Year 10Stage 2$21.16B$10.27B$123.99B
TerminalTV=$433.7BPV(TV)=$210.4B (63% of EV)EV=$334.4B
Bull Scenario
Stage 1: 7.0%  |  Stage 2: 5.0%  |  Terminal: 3.0%
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$16.05B$14.93B$14.93B
Year 2Stage 1$17.17B$14.86B$29.79B
Year 3Stage 1$18.38B$14.79B$44.58B
Year 4Stage 1$19.66B$14.72B$59.31B
Year 5Stage 1$21.04B$14.65B$73.96B
Year 6Stage 2$22.09B$14.31B$88.27B
Year 7Stage 2$23.19B$13.98B$102.25B
Year 8Stage 2$24.35B$13.66B$115.91B
Year 9Stage 2$25.57B$13.34B$129.25B
Year 10Stage 2$26.85B$13.03B$142.28B
TerminalTV=$614.6BPV(TV)=$298.2B (68% of EV)EV=$440.5B
🔲 Sensitivity Table
WACC \ gT1.5%2.0%2.5%3.0%3.5%
5.5%$166$185$210$244$296
6.0%$146$160$177$201$234
6.5%$129$140$153$170$193
7.0%$116$124$135$147$164
7.5%$105$112$120$129$142
8.0%$95$101$107$115$124
8.5%$87$92$97$103$111
9.0%$80$84$88$93$99
9.5%$74$77$81$85$90

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/E (fwd)EV/EBITDAFCF YieldDiv YieldRev Growth
Merck & Co.MRK22.6x12.5x4.2%2.9%1%
Eli LillyLLY35.0x30.0x1.5%0.6%32%
AbbVieABBV14.5x12.0x5.8%3.4%4%
Bristol-MyersBMY11.0x9.0x7.1%4.1%5%
Johnson & JohnsonJNJ15.0x12.5x5.2%3.1%4%
PfizerPFE10.5x8.0x6.5%6.4%-7%
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$3.400
Current Yield2.90%
Consecutive Growth Years15
1-yr DPS CAGR+5.2%
3-yr DPS CAGR+5.6%
5-yr DPS CAGR+5.7%
10-yr DPS CAGR+7.3%
Payout Ratio (DPS/EPS)46.7%
FCF Payout Ratio27.6%
Sustainability VerdictSafe — strong FCF coverage; payout ratio well within sustainable range
Merck has raised its dividend for 15+ consecutive years with a 5-6% CAGR. The payout ratio is ~47% of earnings and only ~28% of FCF — extremely well covered. Even under the Bear scenario (Keytruda biosimilar pressure), FCF supports the dividend. The main risk to the dividend is not financial but strategic: if Merck over-spends on acquisitions to fill the pipeline gap, FCF could compress temporarily. However, the track record is strong and the balance sheet can absorb it. Ex-dividend date is March 16, 2026.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2024$6.74Actual
2025$7.28Actual
2026$4.90$5.18$5.5731Estimate
2027$8.92$9.85$10.9531Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2024$64.2BActual
2025$65.0BActual
2026$64.8B$67.4B$70.8B31Estimate
2027$65.8B$71.1B$75.9B31Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $123.21 | Range $90–$142
AnalystFirmRatingPTUpside
Trung HuynhRBC CapitalBuy$142+21.3%
Emily FieldBarclaysBuy$140+19.6%
Vamil DivanGuggenheimStrong Buy$140+19.6%
Geoff MeachamCitigroupHold$120+2.5%
Carter GouldCantor FitzgeraldHold$120+2.5%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
Q4 2025$1.72 vs $1.68+$0.04 ✅$15.6B vs $15.3B+$0.3B ✅FY26 EPS ~$8.88-9.03 non-GAAP
Q3 2025$1.57 vs $1.50+$0.07 ✅$16.7B vs $16.2B+$0.5B ✅
Q2 2025$2.14 vs $2.07+$0.07 ✅$16.1B vs $15.7B+$0.4B ✅
Q1 2025$2.22 vs $2.14+$0.08 ✅$15.5B vs $15.1B+$0.4B ✅
(e) Confidence Band Commentary
14 analysts covering MRK. Consensus Buy with avg PT $123.21 (~5% upside from current). Wide PT range ($90–$142) reflects genuine uncertainty around the Keytruda cliff timeline. Bulls (RBC, Barclays, Guggenheim at $140-142) believe subQ Keytruda + pipeline fill-in story; Bears cite biosimilar entry risk and 2026 EPS trough. MRK has beaten EPS estimates in each of the last 4 quarters by 4-5%.
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

The core question: Is the Keytruda cliff already priced in at $117? Yes — and then some. MRK fell from $125 to $73 in 2025 on patent cliff fears, then recovered. At 16x trailing EPS and 23x forward (trough year), the stock is pricing in meaningful pain.

Bull case: Subcutaneous Keytruda (QLEX) gets approved and extends commercial exclusivity well past 2028. Winrevair ($1B run-rate in year 1) is a blockbuster with room to grow. Capvaxive, the next-gen pneumococcal vaccine, could be a $2B+ product. Animal Health trades at 20x+ earnings as a standalone — it's a hidden gem inside MRK. At $117, you get the #1 oncology drug, a growing pipeline, 3% yield, and 15 years of dividend growth for 16x earnings.

Bear case: Keytruda accounts for ~45% of revenue. Even with subQ, biosimilars will erode sales starting 2028-2029. R&D spend of $17-18B/year is enormous — if acquisitions (Prometheus, Harpoon) disappoint, there's no backstop. The 2026 EPS trough (~$5.18 consensus) reflects the inflection point — if the pipeline doesn't deliver, multiple compression follows.

My take: Accumulate. MRK is the rare large-cap pharma where the bear case is well-understood and well-discounted. The dividend is safe, the pipeline is credible, and subQ Keytruda is a legitimate optionality event. Ex-dividend date is March 16 — worth noting for timing. I'd build a full position at current levels. Strong Buy below $110.

⚖️ DCF Verdict: Hold — Merck & Co. (MRK)
Current price: $117.09 | Analyst Avg PT: $123.21
$86
🔴 Bear
$120
📊 Base
$162
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$110Begin position
Tier 2 — Add≤$103Add on weakness
Tier 3 — Full≤$91Full allocation
Sell Alert≥$138Above fair value — consider trimming
Build a position at current levels. Keytruda cliff is well-priced; pipeline + subQ QLEX provides upside optionality. 3% yield with 15 years of growth. Strong Buy below $110.
Bore Family Office • Analysis generated by Lurch • Not investment advice.