The Discounted Cash Flow (DCF) valuation of Eli Lilly and Co (LLY) is 278.14 USD. With the latest stock price at 734.97 USD, the upside of Eli Lilly and Co based on DCF is -62.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.4% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 163.99 - 832.71 | 278.14 |
| Upside | -77.7% - 13.3% | -62.2% |