A DCF model estimates what a company might be worth by projecting its future cash flows and discounting them back to today at an appropriate rate. It is essentially asking what all of Illumina’s expected future cash generation could be worth in today’s dollars.
For Illumina, the latest twelve month Free Cash Flow is about $862.3 million. Using a 2 Stage Free Cash Flow to Equity model, analysts provide explicit projections out to 2029, with Simply Wall St extrapolating further based on those inputs. Within this framework, one of the reference points is a projected Free Cash Flow of $1,095 million in 2029, with intermediate annual figures between 2026 and 2035 used to build a cash flow curve over time.
When these cash flows are discounted back, the model arrives at an estimated intrinsic value of about US$148.97 per share. Against a current share price around US$126.63, this implies Illumina screens as roughly 15.0% undervalued on this DCF view.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Illumina is undervalued by 15.0%. Track this in your watchlist or portfolio, or discover 63 more high quality undervalued stocks.
For a business that is generating earnings, the P/E ratio is often a useful shorthand because it links what you are paying directly to the profits the company is producing today. It is one of the quickest ways to compare how the market is valuing those earnings across different companies.
What counts as a “normal” P/E depends on how fast earnings are expected to grow and how risky those earnings might be. Higher expected growth or lower perceived risk can support a higher multiple, while slower growth or higher risk usually point to a lower one.
Illumina currently trades on a P/E of 22.78x, compared with a Life Sciences industry average of about 30.36x and a peer group average of 33.40x. Simply Wall St’s Fair Ratio for Illumina is 19.87x. This Fair Ratio is a proprietary estimate of what a reasonable P/E could be for the company given factors like its earnings growth profile, profit margins, industry, market cap and specific risks. That makes it more tailored than a simple comparison with broad industry or peer averages, which do not adjust for those company specific drivers.
Compared with this Fair Ratio, Illumina’s current 22.78x P/E is higher, suggesting the shares look overvalued on this metric.
Result: OVERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 20 top founder-led companies.
Earlier the article mentioned that there is an even better way to understand valuation. Meet Narratives, a simple tool on Simply Wall St's Community page that lets you set out your story for Illumina, link it to your own revenue, earnings and margin assumptions, and see the fair value that falls out of those numbers. You can then compare that to the current market price to help assess whether the stock looks attractively or richly priced based on your view. The model automatically refreshes as new earnings, news or guidance arrive. For example, a bullish Illumina Narrative might lean closer to a fair value around US$156.51, while a cautious one could sit nearer US$75. This reflects how different investors can look at the same business, plug in different expectations and reach very different conclusions.
For Illumina, here are previews of two leading Illumina narratives:
Fair value: US$136.11
Implied discount to this fair value at US$126.63: about 7.0%
Analyst revenue growth assumption: 5.4% a year
Fair value: US$88.35
Implied premium to this fair value at US$126.63: about 43.4%
Analyst revenue growth assumption: 4.4% a year
Do you think there's more to the story for Illumina? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com
Contact Us
Contact Number :+852 3852 8500
English