investorscraft@gmail.com

Intrinsic ValueEli Lilly and Company (LLY.SW)

Previous CloseCHF780.00
Intrinsic Value
Upside potential
Previous Close
CHF780.00

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 is a global pharmaceutical leader specializing in the discovery, development, and commercialization of innovative human therapeutics. The company operates in the highly competitive drug manufacturing sector, with a diversified portfolio spanning diabetes, oncology, immunology, neuroscience, and COVID-19 treatments. Its core revenue model relies on patented pharmaceuticals, strategic collaborations, and lifecycle management of key brands such as Trulicity, Jardiance, and Taltz, which drive sustained prescription demand. Eli Lilly maintains a strong market position through R&D excellence, with a focus on biologics and targeted therapies, particularly in diabetes and oncology. The company’s partnerships with biotech firms like Incyte and AbCellera enhance its pipeline depth. Its geographic diversification, with significant sales in the U.S., Europe, and emerging markets, mitigates regional risks. Eli Lilly’s reputation for clinical innovation and regulatory expertise solidifies its standing as a top-tier biopharma firm, though it faces pricing pressures and patent expirations.

Revenue Profitability And Efficiency

In FY 2024, Eli Lilly reported CHF 45.04 billion in revenue, with net income of CHF 10.59 billion, reflecting robust profitability. The diluted EPS of CHF 11.71 underscores efficient earnings generation. Operating cash flow stood at CHF 8.82 billion, though capital expenditures of CHF 5.06 billion indicate significant reinvestment. The company’s margin resilience is supported by high-demand therapies and cost discipline.

Earnings Power And Capital Efficiency

Eli Lilly demonstrates strong earnings power, driven by blockbuster drugs like Trulicity and Verzenio. Its capital efficiency is evident in disciplined R&D spending and strategic acquisitions, though debt of CHF 33.64 billion suggests leveraged growth. The firm’s ability to convert research into commercial successes, such as Mounjaro, highlights its pipeline productivity.

Balance Sheet And Financial Health

The company holds CHF 3.27 billion in cash, against total debt of CHF 33.64 billion, indicating a leveraged but manageable position. Its investment-grade credit profile and steady cash flows support debt servicing. Shareholders’ equity remains robust, underpinned by retained earnings and a market cap of CHF 737.46 billion.

Growth Trends And Dividend Policy

Eli Lilly’s growth is fueled by diabetes and oncology franchises, with recent launches like Retevmo contributing. The dividend of CHF 5.06 per share reflects a commitment to shareholder returns, though payout ratios remain conservative to fund expansion. Long-term trends favor biologic and precision medicine growth.

Valuation And Market Expectations

The market cap of CHF 737.46 billion and a beta of 0.47 suggest low volatility and high investor confidence. Valuation multiples reflect premium pricing for Eli Lilly’s innovation pipeline and sector leadership, with expectations anchored to GLP-1 and oncology advancements.

Strategic Advantages And Outlook

Eli Lilly’s strategic edge lies in its R&D focus, first-molecule assets, and global commercial infrastructure. Near-term growth will hinge on Mounjaro’s uptake and pipeline milestones, while long-term prospects depend on neuroscience and immunology breakthroughs. Macro risks include pricing reforms, but the outlook remains positive given therapeutic differentiation.

Sources

Company filings, 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