Skip to content
StockMarketAgent
Direct answer
LLY trades against a final fair-value range of $1,025.31-$1,935.83, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $1025, high $1936, with mid-point at $1466.
Stock analysis

LLY fair value $1,025–$1,936

By StockMarketAgent.AI team· supervised by
分析日: 2026-05-08次回更新: 2026-08-08Methodology v2.5Review: automatedArchetype: Hyper-growth
View archive
株価
$974.96
▲ +490.79 (+50.34%)
公正価値
$1466
$1025–$1936
評価
強い買い
confidence 88/100
上昇余地
+50.3%
upside to fair value
安全余裕率
$1245.89
MoS level · 15%
時価総額
$869.4B
P/E fwd 22.2
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Composite fair value $1,466 with high case $1,936.
  • Implied upside of 50.3% to fair value.
  • Moat 9/10 · confidence 88/100 · Hyper-growth.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$1,466
Margin of safety
+33.5%
Confidence
88/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$974.96Price
Low $1,025.31
Mid $1,465.75
High $1,935.83

LLY trades against a final fair-value range of $1,025.31-$1,935.83, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Intangible assets
    Extensive patent protection on core GLP-1 portfolio.
  • Switching costs
    High clinical inertia and patient reliance on established dosing.
  • Bull thesis
    The $1,465.75 fair value bridges the benchmark gap by correctly weighting forward EPS to capture explicit pipeline momentum.

§2 ベアケース

A severe margin compression event driven by aggressive competitor pricing, early regulatory intervention in obesity treatments, and slower-than-expected capacity expansion. This scenario forces reliance on slower-growth legacy assets.

このテーゼが崩れる経路

Severe Pricing Regulation

· Medium

Medicare aggressively negotiates GLP-1 pricing, capping margins and triggering cascading price cuts across commercial channels.

FV impact
Down to Floor Model ($741.88)
Trigger
1-3 Years

Long-Term Safety Signal

· Low

Unforeseen long-term adverse cardiovascular or gastrointestinal events associated with chronic Mounjaro/Zepbound use surface.

FV impact
Severe multiple contraction
Trigger
3-5 Years

Oral Competitor Domination

· Low

Next-generation oral obesity treatments from competitors demonstrate superior efficacy and tolerability, obliterating the injectable market.

FV impact
Reduces long-term growth to low single digits
Trigger
5+ Years
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Sequential decline in new prescriptions for Zepbound.MonitorDeterioration versus the report thesis
Gross margin falling below 70% due to persistent scale-up costs.MonitorDeterioration versus the report thesis
CapEx-to-Revenue ratio remaining above 15% without commensurate revenue inflection.MonitorDeterioration versus the report thesis
PBMs securing steeper rebates, compressing net realized pricing.MonitorDeterioration versus the report thesis
Delay in oral GLP-1 pipeline readouts.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3T−4CAGR
期間2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
売上高$28.32B$28.54B$34.12B$45.04B$65.18B+23.2%
売上総利益$21.01B$21.91B$27.04B$36.63B$54.13B+26.7%
営業利益$6.36B$8.28B$10.33B$17.04B$29.70B+47.0%
純利益$5.58B$6.24B$5.24B$10.59B$20.64B+38.7%
EPS (希薄化後)$6.14$6.57$5.80$11.71$22.95+39.0%
EBITDA$7.90B$8.66B$11.85B$18.81B$31.69B+41.5%
研究開発$7.90B$7.19B$9.31B$10.99B$13.34B+14.0%
販管費$6.43B$6.44B$7.40B$8.59B$11.09B+14.6%

品質スコア

Piotroski F-スコア
7 / 9
0–9 品質コンポジット
Altman Zスコア
7.39
倒産リスク (>3 で安全)
Beneish Mスコア
-1.85
利益操作リスク
OCF / 純利益
0.82×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
34.0%
投下資本利益率
セクション 3

Numbers analysis

キャッシュフロー

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
BALANCE SHEET FAQ

LLY balance sheet questions

  1. LLY (LLY)'s balance sheet section reports total assets, total liabilities, shareholders' equity, and the structure of debt versus cash so leverage and liquidity can be read directly.
FAQ

LLY — frequently asked questions

  1. Based on our latest analysis, LLY looks meaningfully undervalued. The current price is $975 versus a composite fair-value midpoint of $1466 (range $1025–$1936), which implies roughly 50.3% upside to the midpoint.
Related coverage

Names readers of LLY also follow

Same archetype: hyper-growth