The Discounted Cash Flow (DCF) valuation of Illumina Inc (ILMN) is (110.58) USD. With the latest stock price at 147.64 USD, the upside of Illumina Inc based on DCF is -174.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.5% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (242.31) - (75.31) | (110.58) |
| Upside | -264.1% - -151.0% | -174.9% |