Eli Lilly & Co.
- Price
- 1,196.03 USD
- Fair value
- 109.19 USD
- Discount to fair value
- −995%
- Mkt cap
- 1.07T
- P/E
- 51.7×
- P/B
- 40.19×
- EV
- 1.10T
- Div yield
- 0.51%
- ROE
- 77.8%
- Net margin
- 31.7%
Current price1,196.03USD
Fair value (est., median)109.19USD
UndervaluedFair valueOvervalued
+995.4% above fair valueWould need to fall ~90.9% to reach fair value.
Median ofDCF 99.97DDM 118.41
Health Check
48.2
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (77.8%).
- Attractive, covered dividend (0.51%).
Risks
- Trades 995.4% above estimated fair value.
- Stretched balance sheet / elevated debt.
- Expensive on book (P/B 40.2×).
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 28.32B | 28.54B | 34.12B | 45.04B | 65.18B |
| Net Income | 5.58B | 6.24B | 5.24B | 10.59B | 20.64B |
| Net Margin | 19.7% | 21.9% | 15.4% | 23.5% | 31.7% |
| Operating Cash Flow | 7.37B | 7.59B | 4.24B | 8.82B | 16.81B |
| OCF Margin | 26.0% | 26.6% | 12.4% | 19.6% | 25.8% |
| Capital Expenditure | — | 2.99B | 7.39B | 8.40B | 10.85B |
| Free Cash Flow | 7.37B | 4.60B | -3.15B | 414.00M | 5.96B |
| FCF Margin | 26.0% | 16.1% | -9.2% | 0.9% | 9.2% |
| FCF Conversion | 132.0% | 73.7% | -60.2% | 3.9% | 28.9% |
| EPS (Diluted) | 6.26/sh | 7.00/sh | 5.88/sh | 11.88/sh | 23.15/sh |
| Dividend / Share | 3.46/sh | 3.97/sh | 4.56/sh | 5.25/sh | 6.04/sh |
Dividend return (if you buy today)if you buy today
Dividend yield0.50%
Dividend / share6.04 USD
If you invest
USD
Shares (≈)8
Est. annual income48.30 USD
At this rate, dividends alone return your capital in ~198.1 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | 1.73 | — | — | 1.73 | 0.1% |
| 2025 | — | — | — | — | 6.04 | 0.7% |
| 2024 | — | — | — | — | 5.25 | 0.6% |
| 2023 | — | — | — | — | 4.56 | 0.8% |
| 2022 | — | — | — | — | 3.97 | 1.2% |
Corporate actions
DCash Dividend
1.73 USD /sh2026-05-15
DCash Dividend
0.49 USD /sh2014-05-13
DCash Dividend
0.49 USD /sh2014-02-12
DCash Dividend
0.49 USD /sh2013-11-13
DCash Dividend
0.49 USD /sh2013-08-13
DCash Dividend
0.49 USD /sh2013-05-14
DCash Dividend
0.49 USD /sh2013-02-13
DCash Dividend
0.49 USD /sh2012-11-13
DCash Dividend
0.49 USD /sh2012-08-13
DCash Dividend
0.49 USD /sh2012-05-11
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
99.97 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
118.41 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
113.49 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
341.11 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
229.61 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)109.19 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.25%
- CAPM cost of equity
- 8.38%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Eli Lilly & Co. regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 2M USD
- Total return
- +4632.0%(+95.8% Dividends · +4536.2% Capital gain)
- Annualised (IRR)
- +14.8%
Invested43KUSD
Dividends41.2KUSD
Capital gain2MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.