Illumina Inc
NASDAQ:ILMN

Watchlist Manager
Illumina Inc Logo
Illumina Inc
NASDAQ:ILMN
Watchlist
Price: 84.96 USD
Market Cap: 13.5B USD
Have any thoughts about
Illumina Inc?
Write Note

Relative Value

The Relative Value of one ILMN stock under the Base Case scenario is 191.15 USD. Compared to the current market price of 84.96 USD, Illumina Inc is Undervalued by 56%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ILMN Relative Value
Base Case
191.15 USD
Undervaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
44
Median 3Y
5.8
Median 5Y
7.2
Industry
3.7
Forward
3.1
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-6.2
Industry
31.2
Forward
18.6
vs History
98
vs Industry
14
Median 3Y
63.5
Median 5Y
51.3
Industry
20.1
vs History
79
vs Industry
5
Median 3Y
33.3
Median 5Y
48
Industry
29.6
vs History
49
vs Industry
29
Median 3Y
4.6
Median 5Y
5.6
Industry
2.5
vs History
98
vs Industry
37
Median 3Y
5.8
Median 5Y
7.1
Industry
3.5
Forward
3.1
vs History
98
vs Industry
49
Median 3Y
8.9
Median 5Y
11
Industry
8.2
vs History
98
vs Industry
7
Median 3Y
52.4
Median 5Y
55.6
Industry
17.1
Forward
11.2
vs History
65
vs Industry
0
Median 3Y
21.8
Median 5Y
54.4
Industry
22.8
Forward
14.1
vs History
98
vs Industry
14
Median 3Y
62.5
Median 5Y
48.9
Industry
19.6
vs History
84
vs Industry
9
Median 3Y
55.9
Median 5Y
55.9
Industry
25.5
vs History
74
vs Industry
40
Median 3Y
3
Median 5Y
4.1
Industry
2.2

Multiples Across Competitors

ILMN Competitors Multiples
Illumina Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Illumina Inc
NASDAQ:ILMN
13.6B USD 3.1 -11 13.7 21
US
PerkinElmer Inc
LSE:0KHE
1.2T USD 439.2 4 475 1 427.7 2 878.3
US
Thermo Fisher Scientific Inc
NYSE:TMO
197.3B USD 4.6 31.3 20.4 28.6
US
Danaher Corp
NYSE:DHR
151.3B USD 6.4 38.9 21.9 31.7
KR
Samsung Biologics Co Ltd
KRX:207940
71.2T KRW 15.7 65.7 36.9 53.7
CH
Lonza Group AG
SIX:LONN
39.6B CHF 6 62.2 32.6 32.6
US
Agilent Technologies Inc
NYSE:A
34.4B USD 5.3 27.5 20 23.5
US
IQVIA Holdings Inc
NYSE:IQV
32.4B USD 2.1 23.8 12.9 19.2
CN
WuXi AppTec Co Ltd
SSE:603259
202.6B CNY 5.3 25.1 18.5 18.5
US
Mettler-Toledo International Inc
NYSE:MTD
25.3B USD 6.5 29.3 21.6 24
US
Waters Corp
NYSE:WAT
21.7B USD 7.4 34.4 22.5 27.7