olivlawolivlaw

olivLaw · US equity research

Merck & Co., Inc. MRK

Pharmaceutical Preparations · SIC 2834 · Vertical: Pharmaceutical Preparations (SIC 2834)

150.36USD+3.93% · 1 dayClose 04 Nov 2026

Merck & Co., Inc. is a global health care company selling prescription medicines, vaccines and animal health products, organized into two reportable segments: Pharmaceutical and Animal Health. Sales were 65,011 million USD in fiscal 2025, and Keytruda represented 49% of total sales. For 2026 the company now expects worldwide sales between 66.3 and 67.3 billion USD.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, Merck & Co., Inc. (MRK) stock was 150.36 USD (+3.93% on the day), with market capitalisation 370.7 bn USD, P/E 154.7 on diluted EPS of 0.97 USD over the last 12 months, dividend yield 2.26%, beta 0.30, 52-week range 84.39–156.45 USD. Latest reported quarter (Q3 2026): revenue of 18.1 bn USD (+4.7% YoY), net income of 5.1 bn USD (−12.4% YoY), diluted EPS 2.04 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
370.7 bn USD
shares as of 31 Oct 2026
P/E (TTM)
154.7
Diluted EPS TTM 0.97 · TTM to 30 Sept 2026
E/P (TTM)
0.65%
TTM to 30 Sept 2026
Dividend yield
2.26%
DPS 12m 3.40
Beta (2y)
0.30
Volatility (1y) 30%
52-week range
84.39156.45

Price history

Loading chart…

Technical reading

RSI (14)
56.7
strong (55–70)
Bollinger (20, 2)
139.76 – 151.32
in the upper half of the band · %B 0.92 · band width 7.9%
SMA 50 / 200
146.54 / 127.28
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
0.58 / 0.15
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+7.8%−1.1%+8.9 pp—
3 months+17.2%−0.5%+17.6 pp—
6 months+32.4%+4.4%+28.0 pp—
Year to date+42.8%+12.3%+30.5 pp—
1 year+79.3%+13.5%+65.8 pp+28.1%
3 years+45.4%+76.4%−31.0 pp+66.7%
5 years+84.2%+63.7%+20.6 pp—
Max drawdown (1y)
−11.9%
24 Feb 2026 → 30 Apr 2026
Max drawdown (5y)
−44.7%
24 Jun 2024 → 14 May 2025
Compound annual growth (5y)
+13.0%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
18.1 bn USD
+4.7% YoY
Net income
5.1 bn USD
−12.4% YoY
Diluted EPS
2.04
−12.1% YoY
net / operating
28.0% / unavailable

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue15.6 bn15.5 bn15.8 bn17.3 bn16.4 bn16.3 bn16.6 bn18.1 bn
Cost of revenue3.8 bn3.4 bn3.6 bn3.9 bn5.6 bn4.2 bn4.4 bn4.9 bn
Research & development4.6 bn3.6 bn4.0 bn4.2 bn3.9 bn12.6 bn9.7 bn4.5 bn
SG&A2.9 bn2.6 bn2.6 bn2.6 bn2.9 bn2.7 bn2.9 bn2.9 bn
Interest expense328.0 m313.0 m305.0 m327.0 m411.0 m479.0 m525.0 m546.0 m
Pre-tax income4.2 bn5.9 bn5.0 bn6.7 bn3.4 bn-3.5 bn-683.0 m5.6 bn
Income tax426.0 m818.0 m571.0 m958.0 m458.0 m709.0 m654.0 m492.0 m
Net income3.7 bn5.1 bn4.4 bn5.8 bn3.0 bn-4.2 bn-1.3 bn5.1 bn
Diluted EPS1.48 ≈2.011.762.321.19 ≈-1.72-0.542.04
Operating cash flow3.5 bn2.5 bn3.3 bn ≈7.8 bn ≈2.9 bn3.9 bn5.4 bn ≈6.6 bn ≈
Capex937.0 m1.3 bn764.0 m ≈987.0 m ≈1.0 bn991.0 m893.0 m ≈1.0 bn ≈
Dividends paid2.0 bn2.1 bn2.1 bn ≈2.0 bn ≈2.0 bn2.1 bn2.1 bn ≈2.1 bn ≈
Share repurchases489.0 m1.2 bn1.3 bn ≈1.3 bn ≈1.3 bn874.0 m757.0 m ≈653.0 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 98 percentile of its own 44-quarter history (min 11.1, median 27.4, max 792.7; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue42.3 bn39.1 bn41.5 bn48.7 bn59.3 bn60.1 bn64.2 bn65.0 bn
Revenue YoY+5.4%−7.5%+6.1%+17.3%+21.7%+1.4%+6.7%+1.3%
Net income6.2 bn9.8 bn7.1 bn13.0 bn14.5 bn365.0 m17.1 bn18.3 bn
Net income YoY+159.8%+58.2%−28.2%+84.6%+11.3%−97.5%+4,589.6%+6.6%
Diluted EPS2.323.812.785.145.710.146.747.28
Diluted EPS YoY+166.7%+64.2%−27.0%+84.9%+11.1%−97.5%+4,714.3%+8.0%
net %14.7%25.2%17.0%26.8%24.5%0.6%26.7%28.1%
Free cash flow8.3 bn10.1 bn5.8 bnunavailable14.7 bn9.1 bn18.1 bn12.4 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
14.6 bn USD
Financial debt
49.3 bn USD
Net debt
34.8 bn USD
Equity
52.7 bn USD
Total assets
136.9 bn USD
Debt / equity
0.94x
Current ratio
1.54x
ROE
36.9%
ROA
14.4%
FCF margin
19.0%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
60.1 bn
2024
64.2 bn
2025
65.0 bn

SEC (XBRL)· 24 Feb 2026verified

Cost of revenue
2023
16.1 bn
2024
15.2 bn
2025
16.4 bn

SEC (XBRL)· 24 Feb 2026verified

Gross profit
2023
44.0 bn ≈
2024
49.0 bn ≈
2025
48.6 bn ≈

SEC (XBRL)· 24 Feb 2026derived

Research & development
2023
30.5 bn
2024
17.9 bn
2025
15.8 bn

SEC (XBRL)· 24 Feb 2026verified

SG&A
2023
10.5 bn
2024
10.8 bn
2025
10.7 bn

SEC (XBRL)· 24 Feb 2026verified

Interest expense
2023
1.1 bn
2024
1.3 bn
2025
1.4 bn

SEC (XBRL)· 24 Feb 2026verified

Pre-tax income
2023
1.9 bn
2024
19.9 bn
2025
21.1 bn

SEC (XBRL)· 24 Feb 2026verified

Income tax
2023
1.5 bn
2024
2.8 bn
2025
2.8 bn

SEC (XBRL)· 24 Feb 2026verified

Net income
2023
365.0 m
2024
17.1 bn
2025
18.3 bn

SEC (XBRL)· 24 Feb 2026verified

Diluted EPS
2023
0.14
2024
6.74
2025
7.28

SEC (XBRL)· 24 Feb 2026verified

Weighted average diluted shares
2023
2.5 bn
2024
2.5 bn
2025
2.5 bn

SEC (XBRL)· 24 Feb 2026verified

Dividend per share
2023
2.96
2024
3.12
2025
3.28

SEC (XBRL)· 24 Feb 2026verified

Balance sheet · USD

Cash
2023
6.8 bn
2024
13.2 bn
2025
14.6 bn

SEC (XBRL)· 24 Feb 2026verified

Receivables
2023
10.3 bn
2024
10.3 bn
2025
11.8 bn

SEC (XBRL)· 24 Feb 2026verified

Inventories
2023
6.4 bn
2024
6.1 bn
2025
6.7 bn

SEC (XBRL)· 24 Feb 2026verified

Current assets
2023
32.2 bn
2024
38.8 bn
2025
43.5 bn

SEC (XBRL)· 24 Feb 2026verified

Property, plant & equipment, net
2023
23.1 bn
2024
23.8 bn
2025
25.3 bn

SEC (XBRL)· 24 Feb 2026verified

Goodwill
2023
21.2 bn
2024
21.7 bn
2025
21.6 bn

SEC (XBRL)· 24 Feb 2026verified

Intangibles (excl. goodwill)
2023
18.0 bn
2024
16.4 bn
2025
26.7 bn

SEC (XBRL)· 24 Feb 2026verified

Total assets
2023
106.7 bn
2024
117.1 bn
2025
136.9 bn

SEC (XBRL)· 24 Feb 2026verified

Accounts payable
2023
3.9 bn
2024
4.1 bn
2025
4.4 bn

SEC (XBRL)· 24 Feb 2026verified

Short-term debt
2023
1.4 bn
2024
2.6 bn
2025
2.6 bn

SEC (XBRL)· 24 Feb 2026verified

Long-term debt
2023
33.7 bn
2024
34.5 bn
2025
46.8 bn

SEC (XBRL)· 24 Feb 2026verified

Current liabilities
2023
25.7 bn
2024
28.4 bn
2025
28.3 bn

SEC (XBRL)· 24 Feb 2026verified

Equity
2023
37.6 bn
2024
46.4 bn
2025
52.7 bn

SEC (XBRL)· 24 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
13.0 bn
2024
21.5 bn
2025
16.5 bn

SEC (XBRL)· 24 Feb 2026verified

Capex
2023
3.9 bn
2024
3.4 bn
2025
4.1 bn

SEC (XBRL)· 24 Feb 2026verified

Free cash flow
2023
9.1 bn ≈
2024
18.1 bn ≈
2025
12.4 bn ≈

SEC (XBRL)· 24 Feb 2026derived

Investing cash flow
2023
-14.1 bn
2024
-7.7 bn
2025
-13.7 bn

SEC (XBRL)· 24 Feb 2026verified

Financing cash flow
2023
-4.8 bn
2024
-7.0 bn
2025
-1.9 bn

SEC (XBRL)· 24 Feb 2026verified

Dividends paid
2023
7.4 bn
2024
7.8 bn
2025
8.2 bn

SEC (XBRL)· 24 Feb 2026verified

Share repurchases
2023
1.3 bn
2024
1.3 bn
2025
5.1 bn

SEC (XBRL)· 24 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
1.3%
computed by olivLawFY 2025
Revenue CAGR 3Y
3.1%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
9.4%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
unavailable
input data missing
Net income growth (YoY)
6.6%
computed by olivLawFY 2025
Net income CAGR 3Y
7.9%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
20.9%
computed by olivLawFY 2020 → FY 2025
EPS growth (YoY)
8.0%
computed by olivLawFY 2025
EPS CAGR 3Y
8.4%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
21.2%
computed by olivLawFY 2020 → FY 2025
FCF growth (YoY)
-31.7%
computed by olivLawFY 2025

Profitability

Gross margin
71.8%
computed by olivLawTTM to 30 Sept 2026
EBITDA margin
unavailable
input data missing
EBIT margin
unavailable
input data missing
Net margin
3.6%
computed by olivLawTTM to 30 Sept 2026
FCF margin
21.9%
computed by olivLawTTM to 30 Sept 2026

Returns

ROE
5.1%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROA
1.9%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
unavailable
input data missing
ROCE
unavailable
input data missing
Payout ratio (EPS)
349.9%
computed by olivLawTTM to 30 Sept 2026
Payout ratio (FCF)
56.7%
computed by olivLawTTM to 30 Sept 2026

Balance sheet

Net debt
44.2 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
unavailable
input data missing
Debt / equity
1.2x
computed by olivLawbalance sheet at 30 Sept 2026
Interest coverage
unavailable
input data missing

Liquidity

Current ratio
1.4x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
1.1x
computed by olivLawbalance sheet at 30 Sept 2026
Cash ratio
0.3x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
18.7 bn USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
4.0 bn USD
computed by olivLawTTM to 30 Sept 2026
Free cash flow
14.7 bn USD
computed by olivLawTTM to 30 Sept 2026
FCF conversion
601.1%
computed by olivLawTTM to 30 Sept 2026
Cash conversion
unavailable
input data missing

Efficiency

Days sales outstanding
67 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days inventory outstanding
121 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days payables outstanding
88 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Cash conversion cycle
100 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

Market and valuation

Market capitalisation
370.7 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
414.9 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
151.1x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
154.7x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
0.6%
computed by olivLawTTM to 30 Sept 2026
P/B
8.3x
computed by olivLawbalance sheet at 30 Sept 2026
P/S
5.5x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
unavailable
input data missing
EV/EBIT
unavailable
input data missing
EV/Sales
6.2x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
25.1x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
FCF yield
4.0%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Dividend yield
2.3%
computed by olivLawTTM to 30 Sept 2026
Shareholder yield (distributions)
3.2%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Unattractive profile

Score: 44 / 100

A scoring methodology on indicators and valuation, not investment advice.

(margin_of_safety <= -0.25 & agreement in ['high', 'medium'])

Closing price

150.36 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 370.7 bn USD

Key indicators

Market capitalisation
370.7 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
154.7x
computed by olivLawTTM to 30 Sept 2026
P/B
8.3x
computed by olivLawbalance sheet at 30 Sept 2026
EV/EBITDA
unavailable
input data missing
ROE
5.1%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Net margin
3.6%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
1.3%
computed by olivLawFY 2025
Dividend yield
2.3%
computed by olivLawTTM to 30 Sept 2026

Coverage and freshness

32/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 31 Oct 2026
Source: SEC (XBRL)published 04 Nov 2026
verified 2914derived 240

Score by group

  • Valuation28
  • Balance sheet46
  • Quality55
  • Growth41
  • Returns64

Estimated value range

Low
43.10
USD per share
Mid
49.44
USD per share
High
57.97
USD per share
Price: 150.36 USD
The price is above the range
Potential to the central value: -67.1% (value / price − 1)
Margin of safety: -204.1% (1 − price / value)
Agreement between methods: medium · 3 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 30.75 – 126.78 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)71.96 – 126.78 (Mid 92.58)
    WACC 8.5% · starting FCFF 15.8 bn USD · terminal value share of EV 75%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): 22.6%
  • Peers: EV/EBITDAunavailable · input data missing
  • Peers: P/E30.75 – 43.15 (Mid 41.24)
    8 companies used · median multiple 42.4x · quartiles 31.6x – 44.4x
    ABBV, ABT, BMY, JNJ, LLY, PFE, REGN, VRTX
  • Dividend discount (DDM)43.10 – 57.97 (Mid 49.44)
Multiple comparisons use the SIC vertical: Pharmaceutical Preparations (SIC 2834)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Unattractive profile · Score 44/100

FactorValueScoreWeight used
ROIC · Qualityunavailableunavailable—
Net margin · Quality3.6%10 (vs peers)10%
FCF conversion · Quality601.1%100 (on a fixed band)10%
Revenue CAGR 3Y · Growth3.1%26 (on a fixed band)13%
EPS CAGR 3Y · Growth8.4%56 (on a fixed band)13%
Net debt / EBITDA · Balance sheetunavailableunavailable—
Interest coverage · Balance sheetunavailableunavailable—
Current ratio · Balance sheet1.4x46 (on a fixed band)7%
P/E (TTM) · Valuation154.7x10 (vs peers)17%
EV/EBITDA · Valuationunavailableunavailable—
FCF yield · Valuation4.0%50 (on a fixed band)13%
Shareholder yield (distributions) · Returns3.2%46 (on a fixed band)10%
Payout ratio (FCF) · Returns56.7%90 (on a fixed band)7%

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet· partial46/100 · 1/3 factors with a value
  • Growth41/100 · 2/2 factors with a value
  • Quality55/100 · 2/3 factors with a value
  • Returns64/100 · 2/2 factors with a value
  • Valuation28/100 · 2/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

Merck & Co., Inc. (MRK). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 65.0 bn USD in 2025; YoY growth 1.3%; net margin 3.6%; ROE 5.1%.

The estimated value range is 43.10–57.97 USD per share (median of 3 methods, agreement: medium); assumptions are illustrative. Against the central value of 49.44 USD, the price of 150.36 USD leaves a potential of -67.1% (value / price − 1) and a margin of safety of -204.1% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 44/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: balance. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • FCF conversion: 601.1%
  • Payout ratio (FCF): 56.7%

What contradicts it

  • Net margin: 3.6%
  • Revenue CAGR 3Y: 3.1%
  • P/E (TTM): 154.7x
  • The price is above the estimated value range

Not assessed (insufficient data or a ratio without meaning): ROIC, Net debt / EBITDA, Interest coverage, EV/EBITDA.

Versus the vertical median

Pharmaceutical Preparations (SIC 2834) · same industry (4-digit SIC) · compared with 10 companies

Only companies with a capitalisation between 45.4 bn and 2,906.1 bn (within 8× of the company's); 365 of the vertical were left out.

Multiples and returns vs the median

P/E
154.7x
vertical median 43.4x
above median (+256.4%)
EV/EBITDA
—
vertical median 30.5x
P/S
5.5x
vertical median 6.7x
below median (−17.8%)
P/B
8.3x
vertical median 6.4x
above median (+29.2%)
ROE
5.1%
vertical median 14.9%
below median (−66.1%)
Net margin
3.6%
vertical median 15.9%
below median (−77.2%)
EBIT margin
—
vertical median 21.9%
Revenue YoY
1.3%
vertical median 5.9%
below median (−77.6%)
Net debt/EBITDA
—
vertical median -0.2x
Dividend yield
2.3%
vertical median 2.0%
above median (+10.5%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
LLYEli Lilly And Company1,334.0 bn46.086.1%31.9%+44.7%+32% / +140%
JNJJohnson & Johnson665.2 bn41.920.0%16.2%+6.0%+34% / +79%
ONCBeone Medicines Ltd.558.4 bn869.914.7%10.7%+40.2%+11% / +102%
ABBVAbbVie Inc.521.1 bn50.7—15.7%+8.6%+29% / +107%
MRKMerck & Co., Inc.370.7 bn154.75.1%3.6%+1.3%+79% / +45%
ABTAbbott Laboratories200.1 bn43.09.2%9.7%+5.7%−10% / +11%
PFEPfizer Inc175.5 bn43.94.4%6.3%−1.6%+20% / +1%
VRTXVertex Pharmaceuticals Inc139.2 bn35.320.8%30.7%+8.9%+27% / +55%
BMYBristol-Myers Squibb Company131.2 bn14.244.1%18.5%−0.2%+30% / +30%
TEVATeva Pharmaceutical Industries Limited48.8 bn97.46.6%3.6%+4.3%+56% / +326%
REGNRegeneron Pharmaceuticals, Inc.—20.614.9%28.5%+1.0%+19% / +13%

1- and 3-year price returns: for MRK from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
89.74
Total return -40% · Per year -40%
158.77
Total return 6% · Per year 6%
239.29
Total return 60% · Per year 60%
3 years
84.70
Total return -42% · Per year -17%
168.84
Total return 14% · Per year 5%
279.74
Total return 89% · Per year 24%
5 years
79.94
Total return -44% · Per year -11%
179.54
Total return 23% · Per year 4%
327.03
Total return 122% · Per year 17%
What moves the 3-year price the most
  • Exit P/E± 42.21
  • Net margin± 29.55
  • Annual revenue growth± 24.58
  • Annual dilution± 2.48

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 07 Aug 2026; since then the company filed 10-Q (04 Nov 2026), 8-K (29 Oct 2026 · results).

In brief

Merck & Co., Inc. is a global health care company selling prescription medicines, vaccines and animal health products, organized into two reportable segments: Pharmaceutical and Animal Health. Sales were 65,011 million USD in fiscal 2025 1, and Keytruda represented 49% of total sales 1. For 2026 the company now expects worldwide sales between 66.3 and 67.3 billion USD 3.

SWOT

Strengths

  • A strong oncology franchise led by Keytruda, with recent subcutaneous launches.
  • Diversification across several segments, including animal health, which keeps growing.
  • Substantial research capacity, with many Phase 3 studies underway.

Weaknesses

  • High dependence on a few products, especially Keytruda, which accounts for almost half of sales.
  • Lower Gardasil sales in China have significantly weighed on the business in that region.
  • Recent acquisitions created large research charges that reduce near-term profit.

Opportunities

  • Launches such as Winrevair, Lipfendra and Welireg could open new markets and support growth.
  • Subcutaneous formulations could widen use of oncology therapies.
  • Acquisitions in antiviral and oncology areas could complement the internal pipeline.

Threats

  • Patent expirations, including for Keytruda, could lead to rapid sales declines.
  • Government pricing pressure in the U.S. and Europe could reduce margins.
  • Biosimilar and generic competition could reduce share for mature products.

Risks

  • Loss of exclusivityhigh

    Losing exclusivity on important products could lead to rapid sales declines, and the company relies on new launches to offset them 1.

  • Concentration on Keytrudahigh

    A negative event affecting Keytruda could have a major impact on financial results 1.

  • Pricing pressuremedium

    Reforms in the U.S. and other countries could reduce prices and margins, and cost-reduction measures could continue 2.

  • China exposuremedium

    Lower demand for Gardasil in China has significantly reduced business in that region 1.

  • Research and development riskmedium

    The failure rate in drug research is high, and if an acquired candidate fails, the investment could be lost 1.

Investment thesis

What would need to be true (bull case)

  • If recent launches such as Winrevair, Welireg and Lipfendra keep growing, they could offset losses from exclusivity on mature products.
  • If Keytruda Qlex expands adoption, the subcutaneous form could support the company's oncology position.
  • If diversification through acquisitions yields successful candidates, the company could reduce its dependence on Keytruda.

What would break the thesis

  • If Keytruda patent expiry leads to early biosimilar competition, its main sales could fall quickly.
  • If pricing pressure in the U.S. and Europe intensifies, margins could be affected over the long term.
  • If large acquisition costs do not produce clinical results, profit could remain below expectations.

What to watch

  • Progress against the 2026 sales and non-GAAP EPS outlookQ3 2026
  • Uptake of Keytruda Qlex and its effect on the share of the intravenous formQ4 2026
  • Loss of exclusivity for Januvia and Bridion in the U.S. and the effect on sales2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 07 Aug 2026; since then the company filed 10-Q (04 Nov 2026), 8-K (29 Oct 2026 · results).

The business

In 2026 the company expanded its pipeline through acquisitions, including Cidara Therapeutics for 9.2 billion USD and Terns Pharmaceuticals for 6.8 billion USD 2. The Terns acquisition produced a charge of 2.31 USD per share in the second quarter of 2026 3.

Market context

Merck operates in pharmaceutical and animal health markets in the United States and worldwide. Worldwide sales were 65.0 billion USD in fiscal 2025, up 1% from 2024, or 2% excluding the unfavorable effect of foreign exchange 1. Growth came from oncology, cardiometabolic and respiratory, diabetes and animal health, offset by declines in vaccines and virology 1.

Pricing pressure is significant: the Inflation Reduction Act set a government price for Januvia effective January 2026, and Keytruda is expected to be selected for price setting in 2027 2. The three-year most-favored-nation agreement with the U.S. government signed in December 2025 includes discounted Medicaid pricing and direct-to-patient pricing 2.

Trends

  • Loss of market exclusivityheadwind

    Bridion, Januvia and Janumet lose exclusivity in the U.S. in 2026, and Keytruda biosimilar competition could begin in late 2028 1. These losses could reduce sales significantly unless offset by new products.

  • New product launchestailwind

    Winrevair, Capvaxive, Welireg and Ohtuvayre grew quickly in 2026, and Lipfendra, the first once-daily oral PCSK9 inhibitor approved by the FDA, could open a new market 3. These launches could offset losses from exclusivity.

  • Pricing pressure and reformsheadwind

    The IRA, 340B program rules and most-favored-nation agreements pressure U.S. pricing, and Germany's GKV-BStabG law could reduce sales from 2027 2.

  • Acquisitions and external innovationmixed

    The Cidara, Terns and TARGAN acquisitions broadened the portfolio, but research charges may weigh on profitability in the short term 23. The outcome depends on the clinical success of the acquired candidates.

Competitive position

Competition comes from generic and biosimilar products as well as from other companies' medicines, which may offer more effective treatments 1. Pressure is amplified as key product patents expire.

Competition in vaccines and diabetes has intensified, and the decline in U.S. Januvia sales reflects direct competition and generic competition 3. The company remains exposed to demand shifts in markets such as China.

  • PfizerPFE

    Partner on the Keytruda and Padcev combination and a competitor in oncology 1.

  • AstraZenecaAZN

    Collaborator on Lynparza, an alliance partner of Merck 1.

  • Gilead SciencesGILD

    Partner on HIV programs and on the Keytruda combination with sacituzumab govitecan 13.

  • ModernaMRNA

    Partner on the individualized neoantigen therapy V940, still in development 1.

News & filings

In the press

The latest news item in our archive is from 03 Nov 2026; the newest SEC filing is from 04 Nov 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Merck & Co., Inc. · 24 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Merck & Co., Inc. · 07 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Merck & Co., Inc. · 04 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.