The Discounted Cash Flow (DCF) valuation of Incyte Corp (INCY) is 73.13 USD. With the latest stock price at 63.56 USD, the upside of Incyte Corp based on DCF is 15.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.9% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 54.65 - 120.51 | 73.13 |
| Upside | -14.0% - 89.6% | 15.1% |