The Discounted Cash Flow (DCF) valuation of Xencor Inc (XNCR) is (33.54) USD. With the latest stock price at 21.65 USD, the upside of Xencor Inc based on DCF is -254.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 7.2% - 10.0% | 8.6% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | (67.91) - (22.81) | (33.54) |
Upside | -413.7% - -205.4% | -254.9% |