ELI LILLY & Co

LLY· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
12.6%
FY2015–2025
Net Income
27.0%
FY2015–2025
Free Cash Flow
EPS (Diluted)
29.4%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
77.8%
NI ÷ Equity
Return on Assets
18.4%
NI ÷ Assets
Net Profit Margin
31.7%
NI ÷ Revenue
Debt / Equity
1.54x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$463.5B
Per Share (approx.)
$491.33
25% Margin of Safety
$368.50
Conservative entry
50% Margin of Safety
$245.67
Buffett's ideal entry
Growth Rate Used
8.0%
Latest FCF
$21.8B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$21.2B$2.7B19.5%12.9%$9.0B$4.6B
2017$20.0B-$204.1M-1.8%-1.0%$9.9B$6.5B
2018$21.5B$3.2B32.9%15.0%$9.2B$7.3B
2019$22.3B$8.3B319.1%37.3%$13.6B$2.3B
2020$24.5B$6.2B109.8%25.2%$16.3B$3.7B
2021$28.3B$5.6B62.2%19.7%$16.7B$3.8B
2022$28.5B$6.2B58.6%21.9%$14.8B$2.1B
2023$34.1B$5.2B48.6%15.4%$19.1B$2.8B
2024$45.0B$10.6B74.2%23.5%$29.5B$3.3B
2025$65.2B$20.6B77.8%31.7%$40.9B$7.3B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

ELI LILLY & Co (LLY) — Investment Memo

🐂 The Bull Case (Warren's voice)

We aren't buying a pharmacy; we're buying a toll bridge on the road to metabolic health.

  • The "Modern Coca-Cola" of Health: GLP-1s (Zepbound/Mounjaro) have transitioned from "medicine" to "lifestyle necessity." When a product creates a visible, life-altering result for the affluent, pricing power becomes nearly absolute.
  • The ROE Engine: An increase in ROE from 19.5% to 77.8% is not a fluke; it is the sound of a business finding a massive, untapped vein of gold. They are generating staggering returns on the capital they deploy.
  • The Ecosystem Moat: Patents provide the legal monopoly, but the manufacturing complexity provides the physical moat. Scaling the production of these biologics is a nightmare; Lilly's ability to build the plants is as much a moat as the molecule itself.
  • Attractive Entry: This becomes a Berkshire-grade investment when the market stops pricing it as a "tech moonshot" and starts pricing it as a "cash-flow compounder." We want it when the excitement fades, but the prescriptions keep climbing.

🐻 The Bear Case (Charlie inverts)

“Show me where I’ll die and I won’t go there.”

  • The "Washington" Hammer: The most likely death blow. If the US government mandates price caps on obesity drugs or Medicare aggressively negotiates GLP-1 pricing, the projected margins vanish. The government is the only customer that can break a monopoly by decree.
  • The Biological Black Swan: A systemic, delayed-onset side effect (e.g., unexpected thyroid malignancy or severe muscle wasting) emerges in the general population. A mass recall doesn't just hit revenue; it destroys the brand and triggers a litigation avalanche.
  • The Patent Cliff: Pharma is a treadmill. The moment the GLP-1 patents expire, the revenue doesn't drift—it falls off a cliff. If the "manic" acquisition spree doesn't produce a successor molecule of equal magnitude, the business shrinks overnight.
  • The Most Likely Threat: Regulatory pricing intervention. Timeframe: 1–4 years. The political optics of "expensive weight-loss drugs" are poisonous.

💰 Valuation & Margin of Safety

The market is currently pricing in a miracle; we price in a business.

  • Intrinsic value estimate: $491.33 per share.
  • 25% margin of safety entry: $368.50 (conservative).
  • 50% margin of safety entry: $245.67 (Buffett's ideal).
  • Current Status: Grossly Expensive. With the stock trading significantly above the $800 mark, the market is pricing in growth far beyond the 8% FCF assumption used in our DCF. We are paying for the next decade of perfection today.

Verdict: PASS

The moat is a fortress, but the price is a fantasy. The gap between our intrinsic value of $491.33 and the current market price creates zero margin of safety. We wait for the inevitable correction or a regulatory shock to bring the price back to reality.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.