investorscraft@gmail.com

Intrinsic ValueIllumina, Inc. (ILMN)

Previous Close$95.12
Intrinsic Value
Upside potential
Previous Close
$95.12

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 global leader in genomic sequencing and array-based technologies, serving the life sciences, oncology, and reproductive health markets. The company generates revenue through the sale of sequencing instruments, consumables, and services, with a focus on enabling researchers and clinicians to analyze genetic variation and function. Illumina operates in a high-growth sector driven by advancements in precision medicine, cancer research, and population genomics, positioning itself as a critical enabler of next-generation diagnostics and therapeutics. Its market dominance is reinforced by proprietary technologies like NovaSeq and HiSeq systems, which offer unmatched accuracy and scalability. Despite competitive pressures from emerging players, Illumina maintains a strong foothold due to its extensive installed base, recurring consumables revenue, and deep R&D investments. The company’s recent challenges, including regulatory scrutiny over the GRAIL acquisition, have not diminished its technological edge but highlight the need for strategic clarity in capital allocation and growth initiatives.

Revenue Profitability And Efficiency

Illumina reported revenue of $4.37 billion for FY 2024, reflecting steady demand for its sequencing solutions. However, net income stood at -$1.22 billion, with diluted EPS of -$7.69, underscoring significant operational and restructuring costs. Operating cash flow of $837 million indicates robust underlying cash generation, though capital expenditures of $128 million suggest moderated investment intensity compared to prior years.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight near-term profitability challenges, likely tied to acquisition-related expenses and restructuring. Despite this, its strong operating cash flow demonstrates core business resilience. Illumina’s capital efficiency is tempered by high R&D and SG&A costs, though its recurring consumables revenue provides a stable foundation for margin recovery over time.

Balance Sheet And Financial Health

Illumina’s balance sheet shows $1.13 billion in cash and equivalents against $2.62 billion in total debt, indicating moderate leverage. The liquidity position appears manageable, but debt servicing and ongoing restructuring could pressure free cash flow. Shareholders’ equity remains impacted by recent losses, necessitating disciplined capital management to restore financial flexibility.

Growth Trends And Dividend Policy

Growth is driven by adoption of genomic sequencing in clinical and research settings, though near-term headwinds persist. Illumina does not pay dividends, reinvesting cash flows into innovation and market expansion. Long-term prospects remain tied to genomic medicine adoption, but execution risks and competitive dynamics warrant caution.

Valuation And Market Expectations

The market appears to balance Illumina’s technological leadership against execution risks, with valuation reflecting uncertainty over profitability normalization. Investors likely await clearer signs of margin improvement and strategic direction post-GRAIL divestiture.

Strategic Advantages And Outlook

Illumina’s strengths lie in its IP portfolio, installed base, and recurring revenue model. However, the outlook hinges on resolving regulatory overhangs, optimizing costs, and capitalizing on high-growth applications like oncology. Success in these areas could restore investor confidence and reignite long-term growth.

Sources

Illumina 10-K (FY 2024), investor presentations

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