LLY
Eli Lilly and Co
Price:  
811.53 
USD
Volume:  
2,378,601.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LLY Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Eli Lilly and Co (LLY) is 270.76 USD. This LLY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 811.53 USD, the upside of Eli Lilly and Co is %.

The range of the Intrinsic Value is 160.51 - 787.78 USD

811.53 USD
Stock Price
270.76 USD
Intrinsic Value
Intrinsic Value Details

LLY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 160.51 - 787.78 270.76 -66.6%
DCF (Growth 10y) 202.56 - 912.76 327.99 -59.6%
DCF (EBITDA 5y) 100.03 - 284.75 186.04 -77.1%
DCF (EBITDA 10y) 142.24 - 362.16 241.41 -70.3%
Fair Value 152.09 - 152.09 152.09 -81.26%
P/E 162.83 - 229.93 192.02 -76.3%
EV/EBITDA 81.34 - 290.18 211.00 -74.0%
EPV 59.47 - 81.57 70.52 -91.3%
DDM - Stable 97.47 - 557.71 327.59 -59.6%
DDM - Multi 168.24 - 697.29 265.47 -67.3%

LLY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 771,286.25
Beta 0.42
Outstanding shares (mil) 950.41
Enterprise Value (mil) 795,037.44
Market risk premium 4.60%
Cost of Equity 6.84%
Cost of Debt 4.31%
WACC 6.74%