EPS Price Target.

Price targets from next-year EPS × P/E

初始值来自你的 Excel 示例，不是 MRK 的实时数据或盈利预测。

Three views of next year

CompanyEPS this year ($ / share)Expected EPS growth (%)Margin of safety (%)P/E low (×)P/E high (×)

P/E mid35.0×

EPS next year$3.24

Next-year EPS	Current EPS × (1 + growth)
Mid P/E	(Low P/E + High P/E) ÷ 2
Unadjusted price target	Next-year EPS × scenario P/E
Adjusted price target	Unadjusted target ÷ (1 + margin of safety)

Current EPS uses corroborated earnings releases when newer than filed reports; manual inputs stay unchanged.
EPS growth follows DCF year-one revenue growth until you edit it.
Targets are one year out and not discounted.

Load a company to view its latest earnings.