In partnership with

The free newsletter making HR less lonely

The best HR advice comes from people who’ve been in the trenches.

That’s what this newsletter delivers.

I Hate it Here is your insider’s guide to surviving and thriving in HR, from someone who’s been there. It’s not about theory or buzzwords — it’s about practical, real-world advice for navigating everything from tricky managers to messy policies.

Every newsletter is written by Hebba Youssef — a Chief People Officer who’s seen it all and is here to share what actually works (and what doesn’t). We’re talking real talk, real strategies, and real support — all with a side of humor to keep you sane.

Because HR shouldn’t feel like a thankless job. And you shouldn’t feel alone in it.

Sign Up Free

Merit Medical Systems’ DCF Stock Analysis

Here’s my assumptions for $MMSI ( ▲ 2.51% ) :

Risk Free Rate (10 Years Interest Rate Swap): 4.13%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 4%

Historical Data

Revenue growth in the last 10 years (CAGR): 9.61%

Earnings growth in the last 10 years (CAGR): 17.60%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 36.59%

Future Assumptions

End of Year FCF growth: 15%

Growth until end of 2026: 25%

Growth until end of 2034: 15%

Perpetual growth: 3%

Net Debt: 0.422B

Outstanding Stock Options Present Value Assumption: $0.049B

Restricted Stock Units + Performance Stock Units Present Value Assumption: $0.077B

Stock Valuation based on these assumptions: $255

Last update 07/25/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Merit Medical Systems (MMSI) and I don’t plan to add a position in the coming days.