The Discounted Cash Flow (DCF) valuation of Innoviva Inc (INVA) is 23.35 USD. With the latest stock price at 18.58 USD, the upside of Innoviva Inc based on DCF is 25.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.8% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16.39 - 39.37 | 23.35 |
| Upside | -11.8% - 111.9% | 25.6% |