As of 2024-09-19, the Intrinsic Value of Incyte Corp (INCY) is
63.50 USD. This Incyte valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 65.17 USD, the upside of Incyte Corp is
-2.60%.
The range of the Intrinsic Value is 49.47 - 94.61 USD
63.50 USD
Intrinsic Value
Incyte Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.47 - 94.61 |
63.50 |
-2.6% |
| DCF (Growth 10y) |
61.79 - 115.71 |
78.68 |
20.7% |
| DCF (EBITDA 5y) |
91.59 - 176.32 |
132.09 |
102.7% |
| DCF (EBITDA 10y) |
97.38 - 190.86 |
140.09 |
115.0% |
| Fair Value |
12.63 - 12.63 |
12.63 |
-80.62% |
| P/E |
8.79 - 62.22 |
33.81 |
-48.1% |
| EV/EBITDA |
36.62 - 124.34 |
72.87 |
11.8% |
| EPV |
27.66 - 33.07 |
30.36 |
-53.4% |
| DDM - Stable |
4.56 - 13.02 |
8.79 |
-86.5% |
| DDM - Multi |
39.93 - 88.96 |
55.15 |
-15.4% |
Incyte Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,551.74 |
| Beta |
0.97 |
| Outstanding shares (mil) |
192.60 |
| Enterprise Value (mil) |
11,134.86 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.63% |
| Cost of Debt |
5.00% |
| WACC |
9.61% |