As of 2025-01-17, the Intrinsic Value of Incyte Corp (INCY) is 79.30 USD. This Incyte valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.47 USD, the upside of Incyte Corp is 9.40%.

The range of the Intrinsic Value is 58.33 - 134.49 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	58.33 - 134.49	79.30	9.4%
DCF (Growth 10y)	71.31 - 158.04	95.36	31.6%
DCF (EBITDA 5y)	75.73 - 189.32	86.23	19.0%
DCF (EBITDA 10y)	86.10 - 209.74	99.91	37.9%
Fair Value	4.22 - 4.22	4.22	-94.18%
P/E	2.48 - 71.05	32.15	-55.6%
EV/EBITDA	23.47 - 94.03	48.98	-32.4%
EPV	29.30 - 35.64	32.47	-55.2%
DDM - Stable	1.78 - 6.03	3.91	-94.6%
DDM - Multi	50.28 - 131.75	72.72	0.3%