The Discounted Cash Flow (DCF) valuation of Exelixis Inc (EXEL) is 34.84 USD. With the latest stock price at 42.86 USD, the upside of Exelixis Inc based on DCF is -18.7%.
Based on the latest price of 42.86 USD and our DCF valuation, Exelixis Inc (EXEL) is a sell. selling EXEL stocks now will result in a potential gain of 18.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.8% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 27.21 - 49.94 | 34.84 |
| Upside | -36.5% - 16.5% | -18.7% |