investorscraft@gmail.com

Intrinsic ValueIllumina, Inc. (ILU.DE)

Previous Close122.62
Intrinsic Value
Upside potential
Previous Close
122.62

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 genetic and genomic analysis, providing sequencing and array-based solutions that drive advancements in research and clinical applications. The company operates in the medical diagnostics and research industry, serving a diverse customer base that includes academic institutions, genomic research centers, pharmaceutical firms, and hospitals. Its core revenue model is built on the sale of high-throughput instruments, consumables, and related services, complemented by genotyping, sequencing, and cancer detection testing. Illumina’s market position is strengthened by its technological leadership, extensive product portfolio, and direct sales channels across North America, Europe, and Asia-Pacific. The company also leverages a network of life-science distributors to expand its reach in emerging markets. With applications spanning oncology, reproductive health, and agriculture, Illumina remains at the forefront of genomic innovation, though it faces competition from emerging players and pricing pressures in a rapidly evolving sector.

Revenue Profitability And Efficiency

Illumina reported revenue of €4.37 billion for the period, reflecting its strong market presence despite a net loss of €1.22 billion. The diluted EPS of -€7.64 underscores profitability challenges, likely driven by high R&D costs and operational inefficiencies. However, operating cash flow of €837 million indicates robust underlying cash generation, partially offset by capital expenditures of €128 million, suggesting disciplined reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative net income highlights earnings pressure, though its operating cash flow demonstrates resilience in core operations. Illumina’s capital efficiency is constrained by significant R&D and commercialization costs inherent in the genomics sector. The absence of dividends aligns with its focus on reinvesting cash flows into innovation and market expansion, though leverage from €2.62 billion in total debt warrants monitoring.

Balance Sheet And Financial Health

Illumina maintains a solid liquidity position with €1.13 billion in cash and equivalents, providing flexibility amid operational losses. However, its total debt of €2.62 billion raises leverage concerns, particularly given recent profitability challenges. The balance sheet reflects a growth-oriented but capital-intensive business model, with investors likely scrutinizing debt management and cash burn trends.

Growth Trends And Dividend Policy

Revenue growth remains a priority, supported by expanding genomic applications and global demand. The company does not pay dividends, opting to allocate capital toward R&D and strategic initiatives. While near-term profitability is pressured, long-term growth potential in precision medicine and oncology could drive future earnings recovery, contingent on operational execution and cost discipline.

Valuation And Market Expectations

With a market cap of €11.14 billion and a beta of 1.35, Illumina is viewed as a high-growth, high-risk investment. The valuation reflects expectations for genomic adoption, though recent losses and competitive dynamics temper optimism. Investors likely await clearer profitability signals and debt reduction before reassessing the risk-reward profile.

Strategic Advantages And Outlook

Illumina’s technological leadership and broad product portfolio provide competitive moats, but execution risks persist. The outlook hinges on commercializing innovations, improving margins, and navigating regulatory and competitive pressures. Success in oncology and emerging markets could unlock value, though macroeconomic and sector-specific headwinds remain key watchpoints.

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