The Discounted Cash Flow (DCF) valuation of Illumina Inc (ILMN) is (89.22) USD. With the latest stock price at 100.92 USD, the upside of Illumina Inc based on DCF is -188.4%.
Based on the latest price of 100.92 USD and our DCF valuation, Illumina Inc (ILMN) is a sell. selling Illumina stocks now will result in a potential gain of 188.4%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.0% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (181.41) - (62.33) | (89.22) |
| Upside | -279.8% - -161.8% | -188.4% |