Valuation Illumina, Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-04-15 EDT			5-day change	1st Jan Change
132.26 ^USD	+1.49%		+3.33%	+0.84%

04-14	Illumina and the Center for Data-Driven Discovery in Biomedicine Enter Data Partnership to Advance Research in Pediatric Cancer and Rare Disease	CI
04-14	Illumina, Data-Driven Discovery in Biomedicine Collaborate to Advance Pediatric Cancer, Rare Disease Research	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	59,407	30,014	22,570	21,454	20,620	20,091	-	-
Change	-	-49.48%	-24.8%	-4.95%	-3.88%	-2.57%	-	-
Enterprise Value (EV) ¹	59,763	30,712	23,005	22,223	20,976	19,821	18,938	17,949
Change	-	-48.61%	-25.09%	-3.4%	-5.61%	-5.51%	-4.45%	-5.22%
P/E ratio	75.4x	-6.81x	-19.4x	-17.6x	24.8x	28.5x	24.5x	20x
PBR	5.56x	-	3.93x	9.06x	7.63x	7.17x	6.34x	5.5x
PEG	-	0x	0.3x	-3.69x	-0x	-1.9x	1.5x	0.9x
Capitalization / Revenue	13.1x	6.55x	5.01x	4.91x	4.75x	4.43x	4.2x	3.98x
EV / Revenue	13.2x	6.7x	5.11x	5.08x	4.83x	4.37x	3.95x	3.55x
EV / EBITDA	46.8x	43.4x	47.1x	27.5x	17.4x	14.2x	12.2x	11.1x
EV / EBIT	54.5x	63.1x	93.1x	38.3x	20.9x	18.8x	16x	13.4x
EV / FCF	177x	290x	81.3x	32x	22.5x	29.7x	21.5x	18.1x
FCF Yield	0.56%	0.35%	1.23%	3.13%	4.44%	3.37%	4.66%	5.51%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	5.04	-28	-7.34	-7.69	5.45	4.642	5.397	6.601
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,526	4,584	4,504	4,372	4,343	4,534	4,789	5,050
EBITDA ¹	1,277	708	488	807	1,208	1,399	1,547	1,618
EBIT ¹	1,096	487	247	580	1,004	1,057	1,187	1,338
Net income ¹	762	-4,404	-1,161	-1,223	850	753.3	875.1	1,025
Net Debt ¹	356	698	435	769	356	-270.5	-1,153	-2,142
Reference price ²	380.07	190.81	142.13	135.27	134.95	132.26	132.26	132.26
Nbr of stocks (in thousands)	156,305	157,300	158,800	158,600	152,800	151,907	-	-
Announcement Date	2/10/22	2/7/23	2/8/24	2/6/25	2/5/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ILLUMINA, INC.	28.08x	4.34x	14.05x	-.--%	20.09B
INTUITIVE SURGICAL, INC.	53.82x	13.73x	32.01x	-.--%	166B
DANAHER CORPORATION	30.87x	5.87x	18.28x	0.69%	140B
BOSTON SCIENTIFIC CORPORATION	26.31x	4.54x	15.18x	-.--%	96.02B
SIEMENS HEALTHINEERS AG	19.53x	2.28x	11.29x	2.71%	50.5B
EDWARDS LIFESCIENCES CORPORATION	27.02x	6.05x	19.37x	-.--%	45.09B
GE HEALTHCARE TECHNOLOGIES INC.	15.41x	1.78x	9.63x	0.22%	33.54B
AGILENT TECHNOLOGIES, INC.	23.08x	4.73x	16.39x	0.85%	33.85B
RESMED, INC.	21.81x	5.74x	14.74x	1.05%	33.19B
Average	27.33x	5.45x	16.77x	0.61%	68.76B
Weighted average by Cap.	33.28x	7.15x	20.10x	0.49%