Eli Lilly and Co banner

Eli Lilly and Co
XETRA:LLY

Watchlist Manager
Eli Lilly and Co Logo
Eli Lilly and Co
XETRA:LLY
Watchlist
Price: 818.8 EUR 2.83% Market Closed
Market Cap: €778.2B

Multiples-Based Value

The Multiples-Based Value for Eli Lilly and Co (LLY) under the Base Case is hidden EUR. Compared with the current market price of 818.8 EUR, the stock appears hidden .

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
LOCKED
Unlock
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
XETRA:LLY
900.7B EUR 13.9 43.9 29.6 31.6
US
Johnson & Johnson
NYSE:JNJ
581B USD 6.2 21.8 15.2 18.6
UK
AstraZeneca PLC
LSE:AZN
236B GBP 5.3 30.7 16.9 23.9
CH
Roche Holding AG
SIX:ROG
248.4B CHF 4.1 19.4 11.5 13
US
Merck & Co Inc
NYSE:MRK
304.8B USD 4.7 16.6 10.3 12.5
CH
Novartis AG
SIX:NOVN
232.5B CHF 5.2 20.9 12.9 16.6
IE
Endo International PLC
LSE:0Y5F
244.4B USD 105.4 -83.6 386.8 970
DK
Novo Nordisk A/S
CSE:NOVO B
1.1T DKK 3.4 10.3 7.7 9
US
Pfizer Inc
NYSE:PFE
156.2B USD 2.5 20.1 7.7 10.3
US
Bristol-Myers Squibb Co
NYSE:BMY
119.2B USD 2.5 17 7.1 8.8
UK
GSK plc
XETRA:GS71
99.5B EUR 2.6 15.1 8.2 10.2
P/E Multiple
Earnings Growth PEG
US
Eli Lilly and Co
XETRA:LLY
Average P/E: 21.6
43.9
32%
1.4
US
Johnson & Johnson
NYSE:JNJ
21.8
7%
3.1
UK
AstraZeneca PLC
LSE:AZN
30.7
26%
1.2
CH
Roche Holding AG
SIX:ROG
19.4
14%
1.4
US
Merck & Co Inc
NYSE:MRK
16.6
14%
1.2
CH
Novartis AG
SIX:NOVN
20.9
14%
1.5
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -83.6 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
10.3
1%
10.3
US
Pfizer Inc
NYSE:PFE
20.1
22%
0.9
US
Bristol-Myers Squibb Co
NYSE:BMY
17
16%
1.1
UK
GSK plc
XETRA:GS71
15.1
14%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Eli Lilly and Co
XETRA:LLY
Average EV/EBITDA: 46.7
29.6
22%
1.3
US
Johnson & Johnson
NYSE:JNJ
15.2
2%
7.6
UK
AstraZeneca PLC
LSE:AZN
16.9
13%
1.3
CH
Roche Holding AG
SIX:ROG
11.5
6%
1.9
US
Merck & Co Inc
NYSE:MRK
10.3
3%
3.4
CH
Novartis AG
SIX:NOVN
12.9
5%
2.6
IE
E
Endo International PLC
LSE:0Y5F
386.8
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
7.7
1%
7.7
US
Pfizer Inc
NYSE:PFE
7.7
-9%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
7.1
-10%
N/A
UK
GSK plc
XETRA:GS71
8.2
3%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Eli Lilly and Co
XETRA:LLY
Average EV/EBIT: 102.2
31.6
22%
1.4
US
Johnson & Johnson
NYSE:JNJ
18.6
6%
3.1
UK
AstraZeneca PLC
LSE:AZN
23.9
21%
1.1
CH
Roche Holding AG
SIX:ROG
13
6%
2.2
US
Merck & Co Inc
NYSE:MRK
12.5
6%
2.1
CH
Novartis AG
SIX:NOVN
16.6
9%
1.8
IE
E
Endo International PLC
LSE:0Y5F
970
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
9
2%
4.5
US
Pfizer Inc
NYSE:PFE
10.3
-4%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
8.8
-7%
N/A
UK
GSK plc
XETRA:GS71
10.2
5%
2
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