The Discounted Cash Flow (DCF) valuation of Illumina Inc (ILMN) is (90.27) USD. With the latest stock price at 99.25 USD, the upside of Illumina Inc based on DCF is -191.0%.
Based on the latest price of 99.25 USD and our DCF valuation, Illumina Inc (ILMN) is a sell. selling Illumina stocks now will result in a potential gain of 191.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.8% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (182.18) - (62.93) | (90.27) |
| Upside | -283.6% - -163.4% | -191.0% |