Previous Close | $799.34 |
Intrinsic Value | $1,395.64 |
Upside potential | +75% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company 10-K, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |