The Discounted Cash Flow (DCF) valuation of Incyte Corp (INCY) is 77.11 USD. With the latest stock price at 73.47 USD, the upside of Incyte Corp based on DCF is 5.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.7% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 57.75 - 124.67 | 77.11 |
| Upside | -21.4% - 69.7% | 5.0% |