The Discounted Cash Flow (DCF) valuation of Illumina Inc (ILMN) is 122.72 USD. With the latest stock price at 190.89 USD, the upside of Illumina Inc based on DCF is -35.7%.
Based on the latest price of 190.89 USD and our DCF valuation, Illumina Inc (ILMN) is a sell. selling Illumina stocks now will result in a potential gain of 35.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.9% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 79.16 - 276.93 | 122.72 |
| Upside | -58.5% - 45.1% | -35.7% |