LLY
Eli Lilly and Co
Price:  
757.64 
USD
Volume:  
2,696,304.00
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 6.9%.

The Cost of Equity of Eli Lilly and Co (LLY) is 7.05%.
The Cost of Debt of Eli Lilly and Co (LLY) is 4.30%.

Range Selected
Cost of equity 6.20% - 7.90% 7.05%
Tax rate 10.90% - 12.90% 11.90%
Cost of debt 4.00% - 4.60% 4.30%
WACC 6.1% - 7.8% 6.9%
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 0.5 0.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 7.90%
Tax rate 10.90% 12.90%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.00% 4.60%
After-tax WACC 6.1% 7.8%
Selected WACC 6.9%