ILLUMINA, INC.

ILMN· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
8.8%
FY2014–2025
Net Income
11.6%
FY2014–2025
Free Cash Flow
11.7%
FY2013–2025
EPS (Diluted)
11.4%
FY2014–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
31.2%
NI ÷ Equity
Return on Assets
12.8%
NI ÷ Assets
Net Profit Margin
19.6%
NI ÷ Revenue
Debt / Equity
0.25x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$26.2B
Per Share (approx.)
$171.08
25% Margin of Safety
$128.31
Conservative entry
50% Margin of Safety
$85.54
Buffett's ideal entry
Growth Rate Used
11.7%
Latest FCF
$931.0M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2015$538.6M$136.7M25.4%
2016$2.2B$462.0M$643.0M$446.0M25.0%20.8%$1.0B$769.0M
2017$2.8B$726.0M$565.0M$572.0M26.4%26.4%$1.2B$735.0M
2018$3.3B$826.0M$846.0M$709.0M22.0%24.8%$890.0M$1.1B
2019$3.5B$1.0B$842.0M$981.0M21.7%28.3%$1.1B
2021$3.2B$656.0M$891.0M$654.0M14.0%20.3%$673.0M
2022$4.5B$762.0M$337.0M$805.0M7.1%16.8%
2023$4.5B-$1.2B$283.0M-$924.0M-17.6%-25.8%
2024$4.4B-$1.2B$709.0M-$997.0M-51.5%-28.0%
2025$4.3B$850.0M$931.0M$972.0M31.2%19.6%
Warren & Charlie
Buffett / Munger — quality, moat & valuation

ILLUMINA, INC. (ILMN) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The "Razor-Blade" Toll Bridge: Illumina doesn't just sell machines; they sell the permission to do genomic science. Once a lab installs a sequencer and validates their protocols on Illumina chemistry, the cost of switching isn't just financial—it's a regulatory and operational nightmare.
  • Exceptional Unit Economics: The hardware is the hook; the consumables are the harvest. High-margin, recurring revenue that grows as the cost of sequencing drops and the volume of tests explodes. This is a compounding machine hidden inside a biotech wrapper.
  • The Genomic Secular Trend: Personalized medicine is not a fad; it is the future of healthcare. As sequencing moves from "research" to "routine clinical diagnosis," the total addressable market expands exponentially.
  • Attractive Entry: Berkshire doesn't buy "stories," we buy cash flows at a discount. If the market continues to punish them for the GRAIL debacle—which is now behind them—we are buying a dominant monopoly at a distressed price.
  • Target Range: Genuinely attractive below $130, where the market has fully priced in the management incompetence and we are paying for the moat.

🐻 The Bear Case (Charlie inverts)

“Show me where I'll die and I won't go there.”

  • The "Next Big Thing" Leapfrog: The biggest risk isn't a recession; it's a paradigm shift. If a competitor (e.g., Ultima Genomics or a new nanopore tech) delivers a 10x reduction in cost or a 10x increase in speed, Illumina’s installed base becomes a graveyard of expensive, obsolete hardware.
  • The Commoditization Trap: DNA sequencing is trending toward a utility. If the "proprietary chemistry" is cracked or becomes a commodity, the margins on consumables collapse. We move from a "toll bridge" to a "price war."
  • Management Hubris: The GRAIL acquisition was more than a mistake; it was organizational blindness. If the culture still rewards "visionary" ego over capital discipline, they will find another way to incinerate billions of dollars.
  • The Verdict on Risk: Technological leapfrogging is the most likely killer. Timeframe: 3–7 years. If the "razor" becomes obsolete, the "blades" are worthless.

💰 Valuation & Margin of Safety

Reacting to the DCF estimate of $171.08:

  • Intrinsic value estimate: $171.08 per share
  • 25% margin of safety entry: $128.31 (conservative)
  • 50% margin of safety entry: $85.54 (Buffett's ideal)

Current Status: Fairly valued to slightly cheap relative to the DCF, but dangerously expensive relative to the risk of technological disruption. The DCF assumes a steady 11.7% growth, but fails to account for the binary risk of a superior technology emerging.

Verdict: WATCH

The moat is wide, but the bridge is shaking from management's previous failures. We do not buy based on a DCF that ignores the risk of obsolescence. We wait for a price closer to $120 to ensure the margin of safety outweighs the innovation risk.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.