The Discounted Cash Flow (DCF) valuation of Exelixis Inc (EXEL) is 16.67 USD. With the latest stock price at 35.03 USD, the upside of Exelixis Inc based on DCF is -52.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.4% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 11.11 - 38.36 | 16.67 |
| Upside | -68.3% - 9.5% | -52.4% |