The Discounted Cash Flow (DCF) valuation of Illumina Inc (ILMN) is (84.57) USD. With the latest stock price at 130.51 USD, the upside of Illumina Inc based on DCF is -164.8%.
Based on the latest price of 130.51 USD and our DCF valuation, Illumina Inc (ILMN) is a sell. selling Illumina stocks now will result in a potential gain of 164.8%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.5% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (169.67) - (59.17) | (84.57) |
| Upside | -230.0% - -145.3% | -164.8% |