investorscraft@gmail.com

Intrinsic Value of Eli Lilly and Company (LLY)

Previous Close$799.34
Intrinsic Value
Upside potential
Previous Close
$799.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Eli Lilly and Company operates as a global pharmaceutical leader, specializing in innovative medicines across therapeutic areas such as diabetes, oncology, immunology, and neuroscience. The company generates revenue primarily through the development, manufacturing, and commercialization of branded pharmaceuticals, with a strong emphasis on biologics and next-generation therapies. Its portfolio includes blockbuster drugs like Trulicity, Mounjaro, and Verzenio, which drive significant market share in their respective categories. Eli Lilly maintains a competitive edge through substantial R&D investments, strategic partnerships, and a pipeline focused on high-growth segments like GLP-1 receptor agonists and Alzheimer’s treatments. The firm’s market position is reinforced by its global footprint, with a dominant presence in North America and expanding operations in emerging markets. Its ability to navigate regulatory complexities and secure patent protections further solidifies its industry standing. The company’s diversified revenue streams and focus on unmet medical needs position it as a resilient player in the face of healthcare market dynamics.

Revenue Profitability And Efficiency

Eli Lilly reported revenue of $45.04 billion for FY 2024, reflecting robust demand for its key therapies. Net income stood at $10.59 billion, with diluted EPS of $11.71, underscoring strong profitability. Operating cash flow was $8.82 billion, while capital expenditures totaled $5.06 billion, indicating disciplined reinvestment in capacity and innovation. The company’s margin performance demonstrates efficient cost management and pricing power in its core markets.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its sustained profitability and high return on invested capital, driven by premium-priced biologics and efficient commercialization. Eli Lilly’s R&D spend aligns with its long-term growth strategy, focusing on high-potential therapeutic areas. Its capital allocation prioritizes pipeline development and strategic acquisitions, balancing growth with shareholder returns.

Balance Sheet And Financial Health

Eli Lilly’s balance sheet shows $3.27 billion in cash and equivalents against total debt of $33.64 billion, reflecting a leveraged but manageable position. The debt load supports its aggressive R&D and expansion initiatives, with liquidity sufficient to meet near-term obligations. The company’s investment-grade credit rating and consistent cash generation provide financial flexibility.

Growth Trends And Dividend Policy

Revenue growth is fueled by strong uptake of newer therapies like Mounjaro and pipeline advancements. The company maintains a shareholder-friendly dividend policy, with an annual payout of $5.20 per share, supported by stable cash flows. Future growth is expected from late-stage candidates and geographic expansion, particularly in biologics and rare diseases.

Valuation And Market Expectations

Eli Lilly trades at a premium valuation, reflecting its growth prospects and leadership in high-margin therapies. Market expectations are anchored on pipeline success, particularly in diabetes and Alzheimer’s, with potential upside from regulatory milestones. The stock’s performance is closely tied to clinical trial outcomes and competitive positioning.

Strategic Advantages And Outlook

Eli Lilly’s strategic advantages include its deep R&D expertise, strong IP portfolio, and global commercial infrastructure. The outlook remains positive, with near-term catalysts from label expansions and long-term potential in neurodegenerative and metabolic diseases. Risks include pipeline setbacks and pricing pressures, but the company’s diversified portfolio mitigates downside exposure.

Sources

Company 10-K, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount