# Eli Lilly & Co. (NYSE:LLY)

Paying users zone. Data is hidden behind: .

• Get 1-month access to Eli Lilly & Co. for \$19.99, or

• get full access to the entire website for at least 3 months from \$49.99.

We accept:            This is a one-time payment. There is no automatic renewal.

## Dividend Discount Model (DDM)

Intermediate level

In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Dividends are the cleanest and most straightforward measure of cash flow because these are clearly cash flows that go directly to the investor.

### Intrinsic Stock Value (Valuation Summary)

Eli Lilly & Co., dividends per share (DPS) forecast

US\$

Year Value DPSt or Terminal value (TVt) Calculation Present value at
0 DPS01
1 DPS1 = × (1 + )
2 DPS2 = × (1 + )
3 DPS3 = × (1 + )
4 DPS4 = × (1 + )
5 DPS5 = × (1 + )
5 Terminal value (TV5) = × (1 + ) ÷ ()
Intrinsic value of Eli Lilly & Co.’s common stock (per share)
Current share price

Based on: 10-K (filing date: 2021-02-17).

1 DPS0 = Sum of the last year dividends per share of Eli Lilly & Co.’s common stock. See details »

Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.

### Required Rate of Return (r)

 Assumptions Rate of return on LT Treasury Composite1 RF Expected rate of return on market portfolio2 E(RM) Systematic risk of Eli Lilly & Co.’s common stock βLLY Required rate of return on Eli Lilly & Co.’s common stock3 rLLY

1 Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).

3 rLLY = RF + βLLY [E(RM) – RF]
= + []
=

### Dividend Growth Rate (g)

#### Dividend growth rate (g) implied by PRAT model

Eli Lilly & Co., PRAT model

Average Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016
Selected Financial Data (US\$ in thousands)
Cash dividends declared
Net income (loss)
Revenue
Total assets
Total Eli Lilly and Company shareholders’ equity
Financial Ratios
Retention rate1
Profit margin2
Asset turnover3
Financial leverage4
Averages
Retention rate
Profit margin
Asset turnover
Financial leverage

Dividend growth rate (g)5

Based on: 10-K (filing date: 2021-02-17), 10-K (filing date: 2020-02-19), 10-K (filing date: 2019-02-19), 10-K (filing date: 2018-02-20), 10-K (filing date: 2017-02-21).

2020 Calculations

1 Retention rate = (Net income (loss) – Cash dividends declared) ÷ Net income (loss)
= () ÷
=

2 Profit margin = 100 × Net income (loss) ÷ Revenue
= 100 × ÷
=

3 Asset turnover = Revenue ÷ Total assets
= ÷
=

4 Financial leverage = Total assets ÷ Total Eli Lilly and Company shareholders’ equity
= ÷
=

5 g = Retention rate × Profit margin × Asset turnover × Financial leverage
= × × ×
=

#### Dividend growth rate (g) implied by Gordon growth model

g = 100 × (P0 × rD0) ÷ (P0 + D0)
= 100 × ( × ) ÷ ( + )
=

where:
P0 = current price of share of Eli Lilly & Co.’s common stock
D0 = the last year dividends per share of Eli Lilly & Co.’s common stock
r = required rate of return on Eli Lilly & Co.’s common stock

#### Dividend growth rate (g) forecast

Eli Lilly & Co., H-model

Year Value gt
1 g1
2 g2
3 g3
4 g4
5 and thereafter g5

where:
g1 is implied by PRAT model
g5 is implied by Gordon growth model
g2, g3 and g4 are calculated using linear interpoltion between g1 and g5

Calculations

g2 = g1 + (g5g1) × (2 – 1) ÷ (5 – 1)
= + () × (2 – 1) ÷ (5 – 1)
=

g3 = g1 + (g5g1) × (3 – 1) ÷ (5 – 1)
= + () × (3 – 1) ÷ (5 – 1)
=

g4 = g1 + (g5g1) × (4 – 1) ÷ (5 – 1)
= + () × (4 – 1) ÷ (5 – 1)
=