The Discounted Cash Flow (DCF) valuation of Exelixis Inc (EXEL) is 45.14 USD. With the latest stock price at 34.54 USD, the upside of Exelixis Inc based on DCF is 30.7%.
Based on the latest price of 34.54 USD and our DCF valuation, Exelixis Inc (EXEL) is a buy. buying EXEL stocks now will result in a potential gain of 30.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.7% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 32.47 - 77.88 | 45.14 |
| Upside | -6.0% - 125.5% | 30.7% |