Eli Lilly and Co banner

Eli Lilly and Co
F:LLY

Watchlist Manager
Eli Lilly and Co Logo
Eli Lilly and Co
F:LLY
Watchlist
Price: 793 EUR 2.28%
Market Cap: €753.7B

Multiples-Based Value

The Multiples-Based Value of one LLY stock under the Base Case scenario is 314.9 EUR. Compared to the current market price of 793 EUR, Eli Lilly and Co is Overvalued by 60%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

LLY Multiples-Based Value
Base Case
314.9 EUR
Overvaluation 60%
Multiples-Based Value
Price €793
Worst Case
Base Case
Best Case

Multiples Across Competitors

LLY Competitors Multiples
Eli Lilly and Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Eli Lilly and Co
F:LLY
869B EUR 14 44.1 29.7 31.7
US
Johnson & Johnson
NYSE:JNJ
588.6B USD 6.3 22 15.3 18.8
CH
Roche Holding AG
SIX:ROG
248.4B CHF 4.1 19.4 11.5 13
UK
AstraZeneca PLC
LSE:AZN
227.8B GBP 5.3 30.6 16.9 23.8
US
Merck & Co Inc
NYSE:MRK
297.7B USD 4.6 16.3 10.1 12.3
CH
Novartis AG
SIX:NOVN
231.9B CHF 5.4 21.7 13.4 17.3
IE
Endo International PLC
LSE:0Y5F
237.1B USD 102.3 -81.1 375.3 941.3
US
Pfizer Inc
NYSE:PFE
159.7B USD 2.6 20.7 7.9 10.5
DK
Novo Nordisk A/S
CSE:NOVO B
1T DKK 3.4 10.3 7.6 8.9
US
Bristol-Myers Squibb Co
NYSE:BMY
122.1B USD 2.6 17.6 7.4 9.1
FR
Sanofi SA
PAR:SAN
100B EUR 2.1 12.8 10.7 10.7
P/E Multiple
Earnings Growth PEG
US
Eli Lilly and Co
F:LLY
Average P/E: 21.5
44.1
32%
1.4
US
Johnson & Johnson
NYSE:JNJ
22
7%
3.1
CH
Roche Holding AG
SIX:ROG
19.4
14%
1.4
UK
AstraZeneca PLC
LSE:AZN
30.6
26%
1.2
US
Merck & Co Inc
NYSE:MRK
16.3
14%
1.2
CH
Novartis AG
SIX:NOVN
21.7
14%
1.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -81.1 N/A N/A
US
Pfizer Inc
NYSE:PFE
20.7
22%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
10.3
1%
10.3
US
Bristol-Myers Squibb Co
NYSE:BMY
17.6
16%
1.1
FR
Sanofi SA
PAR:SAN
12.8
16%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Eli Lilly and Co
F:LLY
Average EV/EBITDA: 46
29.7
22%
1.3
US
Johnson & Johnson
NYSE:JNJ
15.3
2%
7.6
CH
Roche Holding AG
SIX:ROG
11.5
6%
1.9
UK
AstraZeneca PLC
LSE:AZN
16.9
13%
1.3
US
Merck & Co Inc
NYSE:MRK
10.1
3%
3.4
CH
Novartis AG
SIX:NOVN
13.4
5%
2.7
IE
E
Endo International PLC
LSE:0Y5F
375.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.9
-9%
N/A
DK
Novo Nordisk A/S
CSE:NOVO B
7.6
1%
7.6
US
Bristol-Myers Squibb Co
NYSE:BMY
7.4
-10%
N/A
FR
Sanofi SA
PAR:SAN
10.7
19%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Eli Lilly and Co
F:LLY
Average EV/EBIT: 99.7
31.7
22%
1.4
US
Johnson & Johnson
NYSE:JNJ
18.8
6%
3.1
CH
Roche Holding AG
SIX:ROG
13
6%
2.2
UK
AstraZeneca PLC
LSE:AZN
23.8
21%
1.1
US
Merck & Co Inc
NYSE:MRK
12.3
6%
2
CH
Novartis AG
SIX:NOVN
17.3
9%
1.9
IE
E
Endo International PLC
LSE:0Y5F
941.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.5
-4%
N/A
DK
Novo Nordisk A/S
CSE:NOVO B
8.9
2%
4.5
US
Bristol-Myers Squibb Co
NYSE:BMY
9.1
-7%
N/A
FR
Sanofi SA
PAR:SAN
10.7
12%
0.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett