LLY
Eli Lilly and Co
Price:  
891.46 
USD
Volume:  
2,434,741.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LLY WACC - Weighted Average Cost of Capital

The WACC of Eli Lilly and Co (LLY) is 6.7%.

The Cost of Equity of Eli Lilly and Co (LLY) is 6.85%.
The Cost of Debt of Eli Lilly and Co (LLY) is 4.30%.

Range Selected
Cost of equity 6.10% - 7.60% 6.85%
Tax rate 10.90% - 12.90% 11.90%
Cost of debt 4.00% - 4.60% 4.30%
WACC 6.0% - 7.5% 6.7%
WACC

LLY WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.47 0.49
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 7.60%
Tax rate 10.90% 12.90%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.00% 4.60%
After-tax WACC 6.0% 7.5%
Selected WACC 6.7%