The Discounted Cash Flow (DCF) valuation of Incyte Corp (INCY) is 66.97 USD. With the latest stock price at 68.61 USD, the upside of Incyte Corp based on DCF is -2.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.1% | 8.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 52.17 - 105.70 | 66.97 |
| Upside | -24.0% - 54.1% | -2.4% |