The Discounted Cash Flow (DCF) valuation of Eli Lilly and Co (LLY) is 513.09 USD. With the latest stock price at 1,079.75 USD, the upside of Eli Lilly and Co based on DCF is -52.5%.
Based on the latest price of 1,079.75 USD and our DCF valuation, Eli Lilly and Co (LLY) is a sell. selling LLY stocks now will result in a potential gain of 52.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 294.29 - 1,836.11 | 513.09 |
| Upside | -72.7% - 70.0% | -52.5% |