The Discounted Cash Flow (DCF) valuation of Illumina Inc (ILMN) is (81.73) USD. With the latest stock price at 120.43 USD, the upside of Illumina Inc based on DCF is -167.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 11.6% | 9.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (161.86) - (56.86) | (81.73) |
| Upside | -234.4% - -147.2% | -167.9% |