The Discounted Cash Flow (DCF) valuation of Incyte Corp (INCY) is 102.01 USD. With the latest stock price at 92.26 USD, the upside of Incyte Corp based on DCF is 10.6%.
Based on the latest price of 92.26 USD and our DCF valuation, Incyte Corp (INCY) is a buy. buying Incyte stocks now will result in a potential gain of 10.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.6% | 9.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 81.68 - 144.25 | 102.01 |
| Upside | -11.5% - 56.4% | 10.6% |