The Discounted Cash Flow (DCF) valuation of Illumina Inc (ILMN) is (123.97) USD. With the latest stock price at 136.67 USD, the upside of Illumina Inc based on DCF is -190.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.8% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (293.10) - (82.66) | (123.97) |
| Upside | -314.5% - -160.5% | -190.7% |