The Discounted Cash Flow (DCF) valuation of Illumina Inc (ILMN) is (94.65) USD. With the latest stock price at 129.18 USD, the upside of Illumina Inc based on DCF is -173.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.3% | 9.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (161.47) - (69.86) | (94.65) |
| Upside | -225.0% - -154.1% | -173.3% |