INCY
Incyte Corp
Price:  
62.11 
USD
Volume:  
4,891,732.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Incyte Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Incyte Corp (INCY) is 69.35 USD. This Incyte valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.11 USD, the upside of Incyte Corp is %.

The range of the Intrinsic Value is 55.09 - 102.80 USD

62.11 USD
Stock Price
69.35 USD
Intrinsic Value
Intrinsic Value Details

Incyte Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 55.09 - 102.80 69.35 11.7%
DCF (Growth 10y) 66.43 - 122.95 83.45 34.4%
DCF (EBITDA 5y) 65.16 - 77.64 69.79 12.4%
DCF (EBITDA 10y) 74.97 - 93.49 82.24 32.4%
Fair Value 83.00 - 83.00 83.00 33.63%
P/E 37.57 - 57.76 47.25 -23.9%
EV/EBITDA 57.86 - 74.14 62.08 -0.1%
EPV 34.29 - 39.66 36.97 -40.5%
DDM - Stable 32.77 - 98.99 65.88 6.1%
DDM - Multi 37.66 - 88.93 52.97 -14.7%

Incyte Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,946.18
Beta 0.83
Outstanding shares (mil) 224.54
Enterprise Value (mil) 10,632.59
Market risk premium 4.60%
Cost of Equity 8.55%
Cost of Debt 5.00%
WACC 8.54%