The Discounted Cash Flow (DCF) valuation of Illumina Inc (ILMN) is (92.13) USD. With the latest stock price at 100.34 USD, the upside of Illumina Inc based on DCF is -191.8%.
Based on the latest price of 100.34 USD and our DCF valuation, Illumina Inc (ILMN) is a sell. selling Illumina stocks now will result in a potential gain of 191.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.7% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (192.16) - (63.63) | (92.13) |
| Upside | -291.5% - -163.4% | -191.8% |