← Back to home

This is a real valuation from our platform. Members can explore any ticker interactively with AI. Reserve your spot

LLY Eli Lilly and Company

4 methods · Data from 2026-05-21
Price at analysis: $1018.14 (valued on 2026-05-21)

About the Company

Eli Lilly is one of the largest pharmaceutical companies in the world, headquartered in Indianapolis, Indiana. They make medicines that treat serious conditions — most famously, a class of injectable drugs that help people with type 2 diabetes and obesity by regulating hunger hormones in a way that causes significant weight loss. These treatments have been extraordinarily successful: Lilly's annual revenue has roughly doubled in just a few years, reaching about $70 billion. Beyond obesity and diabetes, the company also makes treatments for breast cancer, inflammatory skin conditions, and neurological diseases, employing tens of thousands of people globally.

What makes Lilly uniquely compelling right now is the sheer size of the obesity opportunity. About 40% of American adults have obesity, and for the first time there are medicines that actually work well at treating it — Lilly makes two of the leading ones. The company is spending billions of dollars to build new factories fast enough to meet demand, which squeezes today's profits but positions them for enormous long-term revenue. On top of that, Lilly has one of the industry's deepest research pipelines, including next-generation obesity and diabetes treatments, experimental heart disease drugs, and a recently approved oral version of its flagship treatment that may reach even more patients.

The biggest risk is concentration: roughly three-quarters of Lilly's estimated equity value comes from its diabetes and obesity franchise. If a competing drug proves more effective, if pricing pressure intensifies, or if the obesity market grows more slowly than expected, the stock could fall sharply. Patent timing is another key variable — estimates of how long the franchise stays protected range from the mid-2030s to 2043. Analyst price targets run from $830 to $1,500, reflecting genuine disagreement about how large and enduring this franchise will be.

Methodology Narrative

**Route override (L3):** LLY's GLP-1 franchise (Mounjaro + Zepbound) is ~60%+ of revenue growing 40%+ YoY. Aggregate DCF cannot price product-level lifecycle inflections, so **pharma-sotp** is the primary method.

**Assumption overrides:** Mounjaro and Zepbound are modeled as perpetual franchises (`loe_year=0`, `lifecycle_stage=franchise`) with custom **dcf-multistage** growth schedules rather than standard LOE-cliff lifecycle treatment — reflecting next-gen and combination pipeline that extends economic life beyond typical patent expiry.

**Model split:** **pharma-sotp** ($1,072) and **consensus** ($1,250) align; **dcf-multistage** ($773) and **reverse-dcf** ($260) anchor to depressed consolidated FCF ($9.0B) compressed by heavy GLP-1 manufacturing capex. Reverse-DCF labels current price as implying 51% FCF CAGR (analyst range 12–20%) — not a valuation signal, but confirmation that FCF-based methods systematically undervalue LLY at this stage of its capex cycle.

Valuation Methods

Method Role Fair Value Implied Return Confidence
pharma-sotp Primary $1072 +5.3% medium
dcf-multistage Cross-check $773 -24.1% low
consensus-cross-check Universal $1250 +22.8% medium
reverse-dcf Universal $260 -74.5% medium

Members can explore this valuation interactively with AI — ask questions, test assumptions, see sensitivity analysis.

Reserve your spot