The WACC of Eli Lilly and Co (LLY) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.60% - 7.60% | 6.60% |
| Tax rate | 10.90% - 12.90% | 11.90% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.5% - 7.5% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.38 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 7.60% |
| Tax rate | 10.90% | 12.90% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.5% | 7.5% |
| Selected WACC | 6.5% | |