ILMNILLUMINA, INC.— fair value (DCF model)
A deterministic two-stage discounted-cash-flow (DCF) estimate of this company's per-share fair value, and how far it sits above or below the current share price — with the full assumptions, a growth×discount sensitivity grid and the methodology. Every figure is engine-computed from SEC filings, delayed prices and the 10-year Treasury yield, with no LLM. This is a model estimate under disclosed assumptions, not a price target, forecast or investment advice.
The model estimates $88.33 per share — 62.6% below the current price of $235.99.
A deterministic model estimate under the disclosed assumptions (two-stage DCF over as-reported SEC figures; CAPM discount off the 10Y Treasury). NOT a price target, forecast, or investment advice — the sensitivity grid shows how the estimate moves as assumptions change.
Free-cash-flow DCF
The model estimates $88.33 per share — 62.6% below the current price of $235.99.
| Base fiscal year · base amount | FY2025 · $931.0M |
| History years | 10 |
| Historical CAGR (raw) | 6.7% |
| Growth start (year 1) | 6.7% |
| Terminal growth (Gordon) | 3.0% |
| Discount rate (CAPM) | 4.9% + β 1.28 × 5.0% = 11.3% |
| Projection years | 10 |
| Growth ↓ / Discount → | −1pp | −0.5pp | base | +0.5pp | +1pp |
|---|---|---|---|---|---|
| −5pp | $82.16 | $76.95 | $72.37 | $68.30 | $64.67 |
| −2.5pp | $91.00 | $85.14 | $79.98 | $75.41 | $71.33 |
| base | $100.70 | $94.12 | $88.33 | $83.20 | $78.62 |
| +2.5pp | $111.34 | $103.96 | $97.47 | $91.72 | $86.60 |
| +5pp | $122.98 | $114.72 | $107.46 | $101.04 | $95.31 |
Earnings (net-income) DCF
The model estimates $81.53 per share — 65.5% below the current price of $235.99.
| Base fiscal year · base amount | FY2025 · $850.0M |
| History years | 10 |
| Historical CAGR (raw) | 7.0% |
| Growth start (year 1) | 7.0% |
| Terminal growth (Gordon) | 3.0% |
| Discount rate (CAPM) | 4.9% + β 1.28 × 5.0% = 11.3% |
| Projection years | 10 |
| Growth ↓ / Discount → | −1pp | −0.5pp | base | +0.5pp | +1pp |
|---|---|---|---|---|---|
| −5pp | $75.86 | $71.04 | $66.80 | $63.04 | $59.69 |
| −2.5pp | $84.02 | $78.60 | $73.83 | $69.60 | $65.83 |
| base | $92.96 | $86.88 | $81.53 | $76.78 | $72.55 |
| +2.5pp | $102.77 | $95.95 | $89.95 | $84.64 | $79.90 |
| +5pp | $113.51 | $105.88 | $99.17 | $93.23 | $87.93 |
Model computed 2026-11-01 · Source: SEC XBRL filings + delayed price + 10Y Treasury yield · For reference only · Not investment advice
How the model works
- Two-stage DCF. Stage 1 projects ten explicit years of cash flow; stage 2 caps it with a Gordon terminal value. The model runs two variants — one over free cash flow, one over earnings (net income) — whenever each is computable.
- Dollar-level projection ÷ current shares. The company-level dollar series is projected and divided by the current share count once at the end. Dollar totals are split-immune, whereas a per-share history mixes pre/post-split bases.
- Linear growth decay. Stage-1 growth starts at the historical CAGR of the base series (clamped into 0%–20%; the raw CAGR is still disclosed) and decays linearly to the terminal rate.
- Gordon terminal growth = min(10-year Treasury yield, 3%). A company cannot outgrow the economy forever; the discount rate must clear the terminal rate by a minimum spread or the value is undefined.
- CAPM discount rate = 10-year Treasury + beta × equity-risk premium (5%). Beta is clamped into 0.6–2.0 (a degenerate regression beta destabilises the model); an unknown beta defaults to 1.0. Every clamp/default is disclosed.
- Honesty gates (absent, never fabricated): at least four annual points with positive first/last values to anchor a CAGR; banks, insurers and REITs are out of model scope (an FCF/earnings DCF structurally misfits their economics); and a result outside 1/8×–8× of the current price is withheld — the assumptions do not fit that business, so no number is shown.
- Sensitivity, not a single oracle number. A 5×5 grid over (growth-start offset × discount offset) shows how the estimate moves as the two key assumptions change — the honest presentation of model uncertainty.
This page is a deterministic model estimate under disclosed assumptions — not a price target, forecast or investment advice. Source: SEC XBRL filings, delayed prices and US Treasury yields; for reference only.