Stock Analysis on Net

Illumina Inc. (NASDAQ:ILMN)

$22.49

This company has been moved to the archive! The financial data has not been updated since November 5, 2021.

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Illumina Inc., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2020 Dec 29, 2019 Dec 30, 2018 Dec 31, 2017 Dec 31, 2016
Net income attributable to Illumina stockholders
Net loss attributable to noncontrolling interests
Net noncash charges
Changes in operating assets and liabilities
Net cash provided by operating activities
Cash paid for interest, net of tax1
Purchases of property and equipment
Free cash flow to the firm (FCFF)

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).


An analysis of the annual cash flow data over the five-year period reveals a generally positive trend in the company's cash generation capabilities.

Net cash provided by operating activities
This metric demonstrates a consistent increase from 2016 to 2018, rising from $687 million to $1,142 million, indicating improving operational efficiency or growth in core business activities. However, in 2019, there is a slight decline to $1,051 million, followed by a moderate rebound to $1,080 million in 2020. Despite the minor dip, the overall trend reflects sustained strong cash flows from operations.
Free cash flow to the firm (FCFF)
FCFF exhibits a steady upward trajectory throughout the entire period, starting at $427 million in 2016 and increasing to $891 million by 2020. The robust growth in FCFF suggests effective capital expenditure management relative to operating cash flows, resulting in enhanced financial flexibility and potential for value creation.

In summary, the data indicates that the company has strengthened its ability to generate cash from operations over the years, with free cash flow reflecting efficient use of capital resources. The slight variability in operating cash flows in later years does not detract from the overall positive liquidity position maintained by the company during this period.


Interest Paid, Net of Tax

Illumina Inc., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2020 Dec 29, 2019 Dec 30, 2018 Dec 31, 2017 Dec 31, 2016
Effective Income Tax Rate (EITR)
EITR1
Interest Paid, Net of Tax
Cash paid for interest, before tax
Less: Cash paid for interest, tax2
Cash paid for interest, net of tax

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).

1 See details »

2 2020 Calculation
Cash paid for interest, tax = Cash paid for interest × EITR
= × =


Effective Income Tax Rate (EITR)

The effective income tax rate showed a notable fluctuation over the five-year period from 2016 to 2020. Initially, it decreased from 23.72% in 2016 to 20.61% in 2017, followed by a more pronounced decline to 11.3% in 2018. In 2019, the rate remained relatively stable, increasing slightly to 11.45%. In 2020, the effective tax rate rose significantly to 23.36%, nearly returning to its 2016 level.

This pattern suggests possible changes in the company’s tax strategies, tax law impacts, or variations in pre-tax earnings composition during this period. The sharp drop in tax rate in 2018 and 2019 may indicate utilization of tax benefits or credits, while the increase in 2020 could reflect reversal of these benefits or changes in income mix or tax regulations.

Cash Paid for Interest, Net of Tax

No data is available for cash paid for interest, net of tax, across all years. This absence precludes any analysis of interest expense trends or related cash outflows.


Enterprise Value to FCFF Ratio, Current

Illumina Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV)
Free cash flow to the firm (FCFF)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
EV/FCFF, Sector
Pharmaceuticals, Biotechnology & Life Sciences
EV/FCFF, Industry
Health Care

Based on: 10-K (reporting date: 2020-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Illumina Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2020 Dec 29, 2019 Dec 30, 2018 Dec 31, 2017 Dec 31, 2016
Selected Financial Data (US$ in millions)
Enterprise value (EV)1
Free cash flow to the firm (FCFF)2
Valuation Ratio
EV/FCFF3
Benchmarks
EV/FCFF, Competitors4
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
EV/FCFF, Sector
Pharmaceuticals, Biotechnology & Life Sciences
EV/FCFF, Industry
Health Care

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).

1 See details »

2 See details »

3 2020 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =

4 Click competitor name to see calculations.


Enterprise Value (EV)
The enterprise value demonstrated a consistent upward trend from 2016 to 2020. Starting at approximately $23.8 billion in 2016, it increased annually, reaching over $69.8 billion by the end of 2020. Notably, the most significant rise occurred between 2019 and 2020, where the EV grew by nearly 69%.
Free Cash Flow to the Firm (FCFF)
Free cash flow to the firm showed steady growth throughout the analyzed period. Beginning at $427 million in 2016, FCFF rose each year to reach $891 million in 2020. The growth was relatively stable, with no years of decline, indicating improved cash generation capabilities over time.
EV to FCFF Ratio
The ratio of enterprise value to free cash flow to the firm remained fairly consistent from 2016 through 2019, fluctuating slightly between approximately 49 and 56. However, in 2020, this ratio experienced a marked increase to 78.36. This suggests that while free cash flow grew moderately, enterprise value increased disproportionately, potentially implying a higher valuation multiple or market expectations of future growth that are not directly matched by cash flow.
Overall Insights
The data reveals a growing enterprise value alongside increasing free cash flow, which reflects positive operational performance and expanded market valuation. The sharp increase in EV during the final year analyzed, coupled with a significant rise in the EV/FCFF ratio, may indicate heightened investor optimism or strategic developments elevating perceived company value beyond its current cash flow metrics. This divergence warrants further investigation to understand the underlying drivers, including market conditions or corporate actions influencing valuation.