The Discounted Cash Flow (DCF) valuation of Exelixis Inc (EXEL) is 15.88 USD. With the latest stock price at 23.39 USD, the upside of Exelixis Inc based on DCF is -32.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.6% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 10.10 - 46.06 | 15.88 |
| Upside | -56.8% - 96.9% | -32.1% |