
Eli Lilly and Company
LLY 1188.72 (2.81%) 33.39
Market cap
$1.06(T)Earnings date
Oct-29-2026Category
Sector
Health CareIndustry
PharmaceuticalsEli Lilly and Company discovers develops manufactures and markets human pharmaceutical products in the United States Europe China Japan and internationally. The company offers cardiometabolic health products including Basaglar Humalog Humalog Mix 75/25 Humalog U-100 Humalog U-200 Humalog Mix 50/50 insulin lispro insulin lispro protamine insulin lispro mix 75/25 Humulin Humulin 70/30 Humulin N Humulin R Humulin U-500 for diabetes; Jardiance Mounjaro and Trulicity for type 2 diabetes; and Zepbound for obesity. It also provides oncology products such as Cyramza for the second-line treatment of gastric cancer or gastro-esophageal junction adenocarcinoma; Erbitux for colorectal cancers and head and neck cancers; Inluriyo for breast cancer; Jaypirca for chronic lymphocytic leukemia or small lymphocytic lymphoma; Retevmo for the treatment of metastatic NSCLC; TYVYT for classic hodgkin’s lymphoma; and Verzenio for breast cancer. In addition the company offers immunology products which include Ebglyss; Olumiant; Omvoh; and Taltz. Further it provides Emgality for migraine prevention and episodic cluster headache; and Kisubla for symptomatic Alzheimer’s disease. The company has collaborations with Boehringer Ingelheim Pharmaceuticals Inc. for the Jardiance product family; and F. Hoffmann-La Roche Ltd and Genentech Inc. for lebrikizumab as well as license agreements with Almirall S.A. for Ebglyss; and Chugai Pharmaceutical Co. Ltd for orforglipron; strategic collaboration with Ascidian Therapeutics for development of therapies for undisclosed monogenic kidney diseases; BioArctic AB (publ) for new treatment; QurCan Therapeutics Inc for development of PLNP-enabled genetic medicine therapeutics for the treatment of central nervous system and peripheral nervous system; and Abbisko Therapeutics for discovery and development of medicines across multiple targets. Eli Lilly and Company was founded in 1876 and is headquartered in Indianapolis Indiana.
EV: $1.08(T)
Total Equity: $33.88(B)
Debt/Equity: 1.62
Dividend/share: $6.5
Div. yield: 0.54%
P/E: 39.82
Forward P/E: 32.20
P/FCF: 58.27
P/S: 13.35
P/B: 31.28
EPS: $29.9
EPS (fwd): $36.9
FCF/share: $20.4
Revenue/share: $89.0
Book value/share: $38.0
ROIC: 32.9%
ROA: 19.3%
ROE: 96.8%
Margins: Gross | Op. | Net
83.4% | 45.1% | 33.5%
0.0%of Portfolio
My holdings
Day change
Total change
PEvaluation
CURRENT PRICE
$1.2k
16% Overvalued
BEAR
$745
37%
BASE
$993
16%
BULL
$1.2k
4%
Fair P/E
Margin of safety
EPS
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 35.5 | 36.9 | 40.8 | 27 |
| FY+2 | 40.7 | 47.5 | 54.9 | 27 |
| FY+3 | 46.5 | 54.3 | 62.8 | 21 |
| FY+4 | 55.5 | 60.6 | 69.3 | 14 |
| FY+5 | 60.6 | 66.3 | 74.5 | 14 |
Analyst Price Targets
CURRENT PRICE
$1.2k
17% Undervalued
BEAR
$930
22%
BASE
$1.4k
17%
BULL
$1.6k
35%
Analyst Recommendations
Strong Buy6
Buy19
Hold3
Sell1
Strong Sell1
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
% Low Mid High | |
Terminal Growth Rate | |
% Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
% Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Y+1 est.
Y+2 est.0.00%
Y+3 est.0.00%
Y+4 est.0.00%
Y+5 est.0.00%
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
x Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Y+1 est.
Y+2 est.0.00%
Y+3 est.0.00%
Y+4 est.0.00%
Y+5 est.0.00%
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
% Low Mid High | |
Final Growth Rate | |
% Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
% Low Mid High | |
Final P/E | |
x Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
% Low Mid High | |
Final Net Margin | |
% Low Mid High | |
Final P/E Ratio | |
x Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
% Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
% Low Mid High | |
| Government Bond Rate | |
