The Discounted Cash Flow (DCF) valuation of ChemoCentryx Inc (CCXI) is (487.98) USD. With the latest stock price at 51.99 USD, the upside of ChemoCentryx Inc based on DCF is -1038.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.8% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,101.32) - (316.15) | (487.98) |
| Upside | -2218.3% - -708.1% | -1038.6% |