The Discounted Cash Flow (DCF) valuation of Eli Lilly and Co (LLY) is 528.19 USD. With the latest stock price at 792.30 USD, the upside of Eli Lilly and Co based on DCF is -33.3%.
Based on the latest price of 792.30 USD and our DCF valuation, Eli Lilly and Co (LLY) is a sell. selling LLY stocks now will result in a potential gain of 33.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.6% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 310.27 - 1,665.58 | 528.19 |
| Upside | -60.8% - 110.2% | -33.3% |