The Discounted Cash Flow (DCF) valuation of Illumina Inc (ILMN) is 122.44 USD. With the latest stock price at 126.59 USD, the upside of Illumina Inc based on DCF is -3.3%.
Based on the latest price of 126.59 USD and our DCF valuation, Illumina Inc (ILMN) is a sell. selling Illumina stocks now will result in a potential gain of 3.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.8% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 81.19 - 260.24 | 122.44 |
| Upside | -35.9% - 105.6% | -3.3% |