
Illumina Inc
NASDAQ:ILMN

Intrinsic Value
The intrinsic value of one
ILMN
stock under the Base Case scenario is
138.92
USD.
Compared to the current market price of 75.76 USD,
Illumina Inc
is
Undervalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Illumina Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Illumina Inc
Balance Sheet Decomposition
Illumina Inc
Current Assets | 2.7B |
Cash & Short-Term Investments | 1.2B |
Receivables | 751m |
Other Current Assets | 775m |
Non-Current Assets | 3.6B |
Long-Term Investments | 227m |
PP&E | 1.2B |
Intangibles | 1.4B |
Other Non-Current Assets | 688m |
Free Cash Flow Analysis
Illumina Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Illumina Inc
Revenue
|
4.4B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
2.9B
USD
|
Operating Expenses
|
-2.2B
USD
|
Operating Income
|
661m
USD
|
Other Expenses
|
-1.9B
USD
|
Net Income
|
-1.2B
USD
|
ILMN Profitability Score
Profitability Due Diligence
Illumina Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
Illumina Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
ILMN Solvency Score
Solvency Due Diligence
Illumina Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Illumina Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ILMN Price Targets Summary
Illumina Inc
According to Wall Street analysts, the average 1-year price target for
ILMN
is 116.42 USD
with a low forecast of 75.75 USD and a high forecast of 199.5 USD.
Dividends
Current shareholder yield for ILMN is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ILMN
stock under the Base Case scenario is
138.92
USD.
Compared to the current market price of 75.76 USD,
Illumina Inc
is
Undervalued by 45%.