Skip to content
StockMarketAgent
Direct answer
Illumina remains the dominant player in genomic sequencing but is transitioning into a mature compounder phase. Having resolved recent antitrust distractions and returned to profitability in 2025, the company faces normalized mid-single-digit growth, requiring disciplined capital allocation and margin protection against emerging competitors. Fair value range: low $74.5, high $122, with mid-point at $98.4.
Stock analysis

ILMN ILMN fair value $75–$122

ILMN
By StockMarketAgent.AI team· supervised by
Проанализировано: 2026-05-13Следующее обновление: 2026-08-13Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
Цена
$145.70
▼ -47.31 (-32.47%)
Справедливая стоимость
$98
$75–$122
Рекомендация
Продавать
confidence 74/100
Потенциал роста
-32.5%
upside to fair value
Запас прочности
$83.63
MoS level · 15%
Капитализация
$22.0B
P/E fwd 24.6
Английский по умолчаниюRU
Показываем английский источник, пока идёт перевод
Этот отчёт ещё не переведён. Обновите страницу через несколько минут, когда очередь переводов его обработает.

§1 Краткое резюме

  • Current price ($145.70) embeds an unrealistic 10.77% implied growth rate versus grounded 4.85% projections.
  • Valuation models anchor on mid-single-digit mature compounding, yielding a $98.39 fair value midpoint.
  • Severe overvaluation relative to peers (PEG 4.93 vs 1.58 median) restricts any multiple expansion.
  • Primary models (Multi-stage Moat Fade and Discounted Earnings) highlight moat fade and capped pricing power.
  • Rating is Sell due to the massive 32% downside risk against conservative 4-5% revenue growth estimates.
Fair value
$98
Margin of safety
-48.1%
Confidence
74/100
Moat
6/10

Educational analysis only — not financial advice. Always do your own due diligence.

$145.70Price
Low $74.53
Mid $98.39
High $122.41

Illumina remains the dominant player in genomic sequencing but is transitioning into a mature compounder phase. Having resolved recent antitrust distractions and returned to profitability in 2025, the company faces normalized mid-single-digit growth, requiring disciplined capital allocation and margin protection against emerging competitors.

  • Dominant installed base in short-read
    Dominant installed base in short-read sequencing.
  • High switching costs for integrated
    High switching costs for integrated clinical diagnostics workflows.
  • Cycle upside
    Accelerating elasticity of demand in sequencing and successful expansion into high-margin clinical diagnostics.

§2 Медвежий сценарий

Intense competition from emerging short-read and long-read sequencing players erodes market share, forcing permanent price reductions that chronically compress operating margins and revenue growthRevenue growthYear-over-year change in revenue, expressed as a percentage. The starting point for any forward-earnings model and the lens through which scale, mix, and pricing power become visible. below the 4% floor.

Как может разрушиться эта теза

Severe Moat Fade & Pricing War

30%· Medium

Emerging competitors force steep price cuts, compressing operating margins below 15% and permanently stalling revenue growth.

FV impact
Down to $74.53 (Low scenario anchor)
Trigger
12-24 months

Elasticity Failure on NovaSeq X

25%· Medium

Lower sequencing costs fail to spur sufficient demand volume to mathematically offset the price per gigabase reduction.

FV impact
Compression toward $79.26 (Discounted Earnings anchor)
Trigger
12-18 months

Capital Allocation Missteps

20%· Medium

Management pursues destructive M&A or fails to manage restructuring maintenance capex, crushing free cash flow conversion.

FV impact
Collapse toward $46.70 (PEG Adjusted Peer level)
Trigger
24-36 months
Сигналы раннего предупреждения для мониторинга
МетрикаТекущееТриггерный порог
Operating margin failing to sustain above the critical 15% threshold.MonitorDeterioration versus the report thesis
Forward P/E contraction steadily sliding toward the peer median of 18.28x.MonitorDeterioration versus the report thesis
Revenue growth consistently printing below 4% on a year-over-year basis.MonitorDeterioration versus the report thesis
NovaSeq X consumable pull-through falling short of historical upgrade cycles.MonitorDeterioration versus the report thesis
R&D step-ups required to defend market share severely compressing free cash flow.MonitorDeterioration versus the report thesis

§3 Финансовая история

Отчёт о прибылях — последние шесть периодов
СтатьяT−0T−1T−2T−3T−4CAGR
Период2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Выручка$4.58B$4.50B$4.37B$4.34B-1.3%
Валовая прибыль$2.97B$2.74B$2.86B$2.87B-0.9%
Операционная прибыль$354.0M$-222.0M$600.0M$817.0M+23.3%
Чистая прибыль$-4.40B$-1.16B$-1.22B$850.0M
EPS (разводнённая)$5.04$-28.00$-7.34$-7.69$5.45+2.0%
EBITDA$-3.92B$-608.0M$-725.0M$1.46B
R&D$1.32B$1.35B$1.17B$967.0M-7.5%
SG&A$1.30B$1.61B$1.09B$1.09B-4.3%

Баллы качества

OCF / Чистая прибыль
1.27×
>1 указывает на высокое качество прибыли
Фильтр качества учёта
Fail
Фильтр с учётом сектора
ROIC
17.8%
Доходность инвестированного капитала
Раздел 3

Numbers analysis

Денежный поток

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Распределение капитала

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Индивидуальные подписчики — с §4ещё 11 разделов

Прочитайте полный анализ — ещё 11 разделов.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Полный отчёт по каждому покрываемому тикеру
Архив рекомендаций за 24 месяца
Брифинги списка наблюдения и алерты по изменению рекомендаций
Экспорт в PDF и DOCX на любом языке
Начать пробный период
Отмена в любое время.
FAQ

ILMN — frequently asked questions

  1. Based on our latest analysis, ILMN looks meaningfully overvalued. The current price is $146 versus a composite fair-value midpoint of $98.4 (range $74.5–$122), which implies roughly 32.5% downside to the midpoint.
Related coverage

Names readers of ILMN also follow

Same archetype: mature-compounder