Eli Lilly and Company (LLY) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Eli Lilly and Company (US:LLY), trading at 1154.97. In 2025, Eli Lilly and Company generated $65.18 Billion in revenue and $8.97 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Eli Lilly and Company is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 1154.97
- Recent Revenue (2025): $65.18 Billion
- Free Cash Flow (2025): $8.97 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.