LLY
Eli Lilly and Co
Price:  
796.03 
USD
Volume:  
3,114,909.00
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 6.2%.

The Cost of Equity of Eli Lilly and Co (LLY) is 6.30%.
The Cost of Debt of Eli Lilly and Co (LLY) is 4.25%.

Range Selected
Cost of equity 5.40% - 7.20% 6.30%
Tax rate 10.90% - 12.90% 11.90%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.3% - 7.1% 6.2%
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 0.33 0.42
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 7.20%
Tax rate 10.90% 12.90%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.00% 4.50%
After-tax WACC 5.3% 7.1%
Selected WACC 6.2%