As of 2024-12-14, the Intrinsic Value of Incyte Corp (INCY) is 78.69 USD. This Incyte valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.55 USD, the upside of Incyte Corp is 14.80%.

The range of the Intrinsic Value is 56.52 - 143.43 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	56.52 - 143.43	78.69	14.8%
DCF (Growth 10y)	68.95 - 168.71	94.60	38.0%
DCF (EBITDA 5y)	71.68 - 176.18	78.56	14.6%
DCF (EBITDA 10y)	81.59 - 197.69	92.29	34.6%
Fair Value	4.22 - 4.22	4.22	-93.85%
P/E	2.50 - 61.55	30.03	-56.2%
EV/EBITDA	22.44 - 85.81	46.04	-32.8%
EPV	28.74 - 36.29	32.52	-52.6%
DDM - Stable	1.72 - 6.46	4.09	-94.0%
DDM - Multi	48.31 - 141.45	72.07	5.1%