The Discounted Cash Flow (DCF) valuation of Incyte Corp (INCY) is 78.19 USD. With the latest stock price at 68.55 USD, the upside of Incyte Corp based on DCF is 14.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.8% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 56.53 - 139.65 | 78.19 |
| Upside | -17.5% - 103.7% | 14.1% |