The Discounted Cash Flow (DCF) valuation of Illumina Inc (ILMN) is (87.13) USD. With the latest stock price at 95.46 USD, the upside of Illumina Inc based on DCF is -191.3%.
Based on the latest price of 95.46 USD and our DCF valuation, Illumina Inc (ILMN) is a sell. selling Illumina stocks now will result in a potential gain of 191.3%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (172.82) - (61.32) | (87.13) |
| Upside | -281.0% - -164.2% | -191.3% |