investorscraft@gmail.com

Intrinsic ValueIllumina, Inc. (0J8Z.L)

Previous Close£144.56
Intrinsic Value
Upside potential
Previous Close
£144.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Illumina, Inc. is a leader in genomic sequencing and array-based solutions, serving diverse markets including life sciences, oncology, reproductive health, and agriculture. The company generates revenue through the sale of instruments, consumables, and services such as genotyping, sequencing, and cancer detection testing. Its customer base spans research institutions, hospitals, biotech firms, and diagnostic labs, with a global distribution network covering North America, Europe, and Asia-Pacific. Illumina holds a dominant position in next-generation sequencing (NGS), driven by technological innovation and extensive R&D. The company faces competition from emerging players but maintains an edge through its established ecosystem of proprietary platforms and partnerships. Regulatory advancements in precision medicine and oncology further bolster its market relevance, though pricing pressures and reimbursement challenges persist in clinical segments.

Revenue Profitability And Efficiency

Illumina reported revenue of $4.37 billion for the period, reflecting steady demand for its genomic solutions. However, net income stood at -$1.22 billion, with diluted EPS of -$7.69, indicating significant operational challenges. Operating cash flow was robust at $837 million, supported by service contracts and consumables sales, while capital expenditures totaled -$128 million, signaling disciplined investment in capacity.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight margin pressures, likely from restructuring costs or competitive dynamics. Free cash flow generation remains a strength, with operating cash flow covering capital expenditures. Illumina’s capital efficiency is tempered by high R&D spending, critical for maintaining technological leadership in a rapidly evolving industry.

Balance Sheet And Financial Health

Illumina’s balance sheet shows $1.13 billion in cash and equivalents against $2.62 billion in total debt, suggesting moderate leverage. The liquidity position appears manageable, but sustained losses could strain financial flexibility. Shareholders’ equity is impacted by accumulated deficits, warranting close monitoring of profitability trends.

Growth Trends And Dividend Policy

Growth is driven by adoption of genomic testing in clinical and research settings, though recent profitability declines raise concerns. The dividend per share of $3.11 appears anomalous given negative earnings; this may reflect a special distribution or data discrepancy. Investors should seek clarification on payout sustainability.

Valuation And Market Expectations

With a market cap of $12.65 billion and a beta of 1.35, Illumina trades at a premium reflective of its market leadership. The valuation hinges on long-term genomic adoption, but current earnings weakness may weigh on sentiment until turnaround efforts gain traction.

Strategic Advantages And Outlook

Illumina’s strengths include its technological moat, global distribution, and diversified applications. However, execution risks and macroeconomic headwinds pose challenges. The outlook depends on margin recovery, innovation cycles, and regulatory tailwinds in precision medicine.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount