
Eli Lilly and Company
LLY 1188.72 (2.81%) 33.39
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
LLY Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$1.2k
16% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Very wide
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
BASE
BULL
Analyst Recommendations
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:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
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 | |
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 | |
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 | |
