EXEL
Exelixis Inc
Price:  
20.91 
USD
Volume:  
1,548,181.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXEL Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Exelixis Inc (EXEL) is 15.02 USD. This EXEL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.91 USD, the upside of Exelixis Inc is %.

The range of the Intrinsic Value is 9.65 - 41.49 USD

20.91 USD
Stock Price
15.02 USD
Intrinsic Value
Intrinsic Value Details

EXEL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.65 - 41.49 15.02 -28.2%
DCF (Growth 10y) 11.35 - 46.27 17.27 -17.4%
DCF (EBITDA 5y) 15.06 - 21.56 18.59 -11.1%
DCF (EBITDA 10y) 17.30 - 26.02 21.79 4.2%
Fair Value 4.84 - 4.84 4.84 -76.85%
P/E 20.61 - 28.06 22.61 8.2%
EV/EBITDA 14.79 - 20.26 17.95 -14.2%
EPV 6.61 - 8.38 7.49 -64.2%
DDM - Stable 5.63 - 21.22 13.42 -35.8%
DDM - Multi 7.03 - 21.44 10.69 -48.9%

EXEL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,090.87
Beta 0.51
Outstanding shares (mil) 291.29
Enterprise Value (mil) 5,831.31
Market risk premium 4.60%
Cost of Equity 9.87%
Cost of Debt 5.00%
WACC 6.90%