
Merus NV
NASDAQ:MRUS

Intrinsic Value
The intrinsic value of one
MRUS
stock under the Base Case scenario is
57.32
USD.
Compared to the current market price of 39.56 USD,
Merus NV
is
Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Merus NV
Fundamental Analysis


Revenue & Expenses Breakdown
Merus NV
Balance Sheet Decomposition
Merus NV
Current Assets | 569.1m |
Cash & Short-Term Investments | 537m |
Receivables | 4.7m |
Other Current Assets | 27.3m |
Non-Current Assets | 213.6m |
Long-Term Investments | 187m |
PP&E | 20m |
Intangibles | 1.7m |
Other Non-Current Assets | 4.9m |
Free Cash Flow Analysis
Merus NV
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Merus NV
Revenue
|
36.1m
USD
|
Operating Expenses
|
-308.2m
USD
|
Operating Income
|
-272.1m
USD
|
Other Expenses
|
56.7m
USD
|
Net Income
|
-215.3m
USD
|
MRUS Profitability Score
Profitability Due Diligence
Merus NV's profitability score is 21/100. The higher the profitability score, the more profitable the company is.

Score
Merus NV's profitability score is 21/100. The higher the profitability score, the more profitable the company is.
MRUS Solvency Score
Solvency Due Diligence
Merus NV's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Merus NV's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MRUS Price Targets Summary
Merus NV
According to Wall Street analysts, the average 1-year price target for
MRUS
is 89.76 USD
with a low forecast of 67.67 USD and a high forecast of 115.5 USD.
Dividends
Current shareholder yield for MRUS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MRUS
stock under the Base Case scenario is
57.32
USD.
Compared to the current market price of 39.56 USD,
Merus NV
is
Undervalued by 31%.