As of 2026-09-25, the Intrinsic Value of Illumina Inc (ILMN) is 129.65 USD. This Illumina valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 273.90 USD, the upside of Illumina Inc is -52.70%.
The range of the Intrinsic Value is 84.01 - 288.96 USD
Based on its market price of 273.90 USD and our intrinsic valuation, Illumina Inc (ILMN) is overvalued by 52.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 84.01 - 288.96 | 129.65 | -52.7% |
| DCF (Growth 10y) | 95.33 - 302.14 | 141.80 | -48.2% |
| DCF (EBITDA 5y) | 147.76 - 191.65 | 167.09 | -39.0% |
| DCF (EBITDA 10y) | 146.59 - 205.74 | 172.33 | -37.1% |
| Fair Value | 27.26 - 27.26 | 27.26 | -90.05% |
| P/E | 184.85 - 246.16 | 214.78 | -21.6% |
| EV/EBITDA | 155.36 - 252.54 | 210.99 | -23.0% |
| EPV | 33.72 - 49.12 | 41.42 | -84.9% |
| DDM - Stable | 55.96 - 240.40 | 148.18 | -45.9% |
| DDM - Multi | 100.71 - 341.16 | 156.09 | -43.0% |
| Market Cap (mil) | 41,441.07 |
| Beta | 0.88 |
| Outstanding shares (mil) | 151.30 |
| Enterprise Value (mil) | 42,392.07 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.43% |
| Cost of Debt | 4.28% |
| WACC | 8.18% |