|
Market Closed -
Nasdaq
16:00:00 2026-09-28 EDT
|
5-day change | 1st Jan Change | ||
| 271.90 USD | +0.70% |
|
+13.85% | +107.30% |
| 06:19am | Analyst recommendations: Datadog, PepsiCo, Roblox, Coinbase, Nike… |  |
| 05:55am | Piper Sandler Adjusts Price Target on Illumina to $305 From $225, Keeps Overweight Rating | MT |
Company Valuation: Illumina, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 59,407 | 30,014 | 22,570 | 21,454 | 20,620 | 40,770 | - | - |
| Change | - | -49.48% | -24.8% | -4.95% | -3.88% | 97.72% | - | - |
| Enterprise Value (EV) 1 | 59,763 | 30,712 | 23,005 | 22,223 | 20,976 | 40,654 | 39,794 | 38,746 |
| Change | - | -48.61% | -25.09% | -3.4% | -5.61% | 93.81% | -2.12% | -2.63% |
| P/E | 75.4x | -6.81x | -19.4x | -17.6x | 24.8x | 54.6x | 45.6x | 38.9x |
| PBR | 5.56x | - | 3.93x | 9.06x | 7.63x | 13.5x | 11.3x | 9.3x |
| PEG | - | 0x | 0.3x | -3.69x | -0x | -5.9x | 2.3x | 2.2x |
| Capitalization / Revenue | 13.1x | 6.55x | 5.01x | 4.91x | 4.75x | 8.82x | 8.29x | 7.73x |
| EV / Revenue | 13.2x | 6.7x | 5.11x | 5.08x | 4.83x | 8.79x | 8.09x | 7.35x |
| EV / EBITDA | 46.8x | 43.4x | 47.1x | 27.5x | 17.4x | 31x | 27.1x | 24.2x |
| EV / EBIT | 54.5x | 63.1x | 93.1x | 38.3x | 20.9x | 37.4x | 32.4x | 27.9x |
| EV / FCF | 177x | 290x | 81.3x | 32x | 22.5x | 45.3x | 36.8x | 31.5x |
| FCF Yield | 0.56% | 0.35% | 1.23% | 3.13% | 4.44% | 2.21% | 2.72% | 3.17% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.04 | -28 | -7.34 | -7.69 | 5.45 | 4.946 | 5.915 | 6.939 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,526 | 4,584 | 4,504 | 4,372 | 4,343 | 4,624 | 4,919 | 5,271 |
| EBITDA 1 | 1,277 | 708 | 488 | 807 | 1,208 | 1,310 | 1,470 | 1,602 |
| EBIT 1 | 1,096 | 487 | 247 | 580 | 1,004 | 1,087 | 1,230 | 1,391 |
| Net income 1 | 762 | -4,404 | -1,161 | -1,223 | 850 | 772.2 | 911.6 | 1,066 |
| Net Debt 1 | 356 | 698 | 435 | 769 | 356 | -115.6 | -976 | -2,024 |
| Reference price 2 | 380.07 | 190.81 | 142.13 | 135.27 | 134.95 | 270.00 | 270.00 | 270.00 |
| Nbr of stocks (in thousands) | 156,305 | 157,300 | 158,800 | 158,600 | 152,800 | 151,000 | - | - |
| Announcement Date | 2/10/22 | 2/7/23 | 2/8/24 | 2/6/25 | 2/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 54.59x | 8.79x | 31.04x | -.--% | 40.77B | |
| 33.55x | 5.86x | 22.46x | 0.27% | 250B | |
| 37.86x | 6.77x | 21.47x | 0.63% | 158B | |
| 43.91x | 11.62x | 25.64x | -.--% | 143B | |
| 16.61x | 3.4x | 11.09x | -.--% | 63.65B | |
| 34.1x | 6.82x | 21.58x | -.--% | 49.74B | |
| 33.66x | 6.66x | 22.6x | 0.59% | 48.71B | |
| 18.61x | 2.27x | 11.47x | 2.71% | 47.94B | |
| 75.9x | 7.23x | 22.05x | -.--% | 42.59B | |
| 19.08x | 5.31x | 13.69x | 1.2% | 31.76B | |
| Average | 36.79x | 6.47x | 20.31x | 0.54% | 87.57B | |
| Weighted average by Cap. | 36.52x | 6.87x | 21.39x | 0.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ILMN Stock
- Valuation Illumina, Inc.
Select your edition
All financial news and data tailored to specific country editions
