The Discounted Cash Flow (DCF) valuation of Illumina Inc (ILMN) is 129.65 USD. With the latest stock price at 222.29 USD, the upside of Illumina Inc based on DCF is -41.7%.
Based on the latest price of 222.29 USD and our DCF valuation, Illumina Inc (ILMN) is a sell. selling Illumina stocks now will result in a potential gain of 41.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.5% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 84.01 - 288.96 | 129.65 |
| Upside | -62.2% - 30.0% | -41.7% |