Eli Lilly and Company (LLY)
Drug Manufacturers - General · Healthcare · $1.07T
Intrinsic Value (Consensus)
$475.68
Current Price
$1133.00
Margin of Safety
-58%
58% Above Intrinsic Value
Value: $476
Price: $1133
Valuation Model Estimates
Current Price: $1133.00
DCF (Discounted Cash Flow)
$745.22
Graham Number
$123.44
Earnings Power Value
$222.82
Relative Value (P/E)
$459.00
Dividend Discount Model
$2076.67
Consensus Value
$475.68
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $22.95
- EPS (Forward)
- $27.54
- Book Value
- $29.51
- P/E Ratio
- 50.0
- Forward P/E
- 41.7
- PEG Ratio
- —
- ROE
- 77.8%
- Debt/Equity
- 111%
- Revenue Growth
- 44.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.5%
- Beta
- 0.52
Data last updated: 2026-06-12
Source: Yahoo Finance