The Discounted Cash Flow (DCF) valuation of Exelixis Inc (EXEL) is 15.82 USD. With the latest stock price at 35.03 USD, the upside of Exelixis Inc based on DCF is -54.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.6% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 10.52 - 36.89 | 15.82 |
| Upside | -70.0% - 5.3% | -54.8% |