LLY · NYSE · Pharmaceutical Preparations
$1,285.33 · $1.2T market value · fiscal year to 31 Dec 2025
3 of 5
Buffett tests pass
Margin of safety n/a
Owner earnings cannot be computed: net income, depreciation or capex is missing.
Eli Lilly discovers, develops, makes and sells human prescription medicines, and reports one business segment. Revenue was $65.2B and net income was $20.6B in the latest year, with much of the sales coming from a few cardiometabolic products. Our tests show profits in almost every year measured, with 1 loss year across 15 years of filings. Return on equity averaged 71%, but equity is thin at $26.5B of book value, so that average overstates the economics. The shares trade at 54× earnings and 42× book value, and we cannot compute owner earnings to test whether that price is backed by cash.
Predictability: Low
Eli Lilly discovers, develops, makes and sells human prescription medicines, and reports one business segment. Revenue was $65.2B and net income was $20.6B in the latest year. A large share of sales comes from a few cardiometabolic products, sold mainly through U.S. wholesalers and, in some markets, direct channels such as LillyDirect.
Inside the circle? Patent expiry, government price setting and pipeline outcomes can each cut revenue quickly, and the filings say Lilly cannot reliably estimate the cost or timing of its development projects. Owner earnings cannot be computed from our data, and the return on equity figure is distorted by thin equity, so the economics cannot be tested properly. A careful owner could describe the business today but would struggle to estimate its earnings ten years out.
Durability
Narrow
Pricing power
Some
Moat type
Intangibles, Regulation, Brand
Lilly's protection rests mainly on patents and data exclusivity for its medicines, with trademarks and the Lilly name adding some further protection. The filings say a branded medicine can lose its protection quickly, and that loss of exclusivity often leads to a severe and rapid decline in revenues. Net margin averaged 20% and return on equity averaged 71%, but equity is thin (book value is $26.5B), so these ratios overstate the economics. We cannot cross-check returns on capital, because operating income and invested capital are missing from our data. On the evidence we have, the moat is narrow: it lasts as long as a few key products keep their exclusivity and payers and governments allow prices to hold.
Threats to the moat
Capital allocation
Questionable
Candour
Candid
Management is spending heavily on factories and on buying research programmes, and it is also returning cash to owners through buybacks and a rising dividend. Capital spending rose in 2025 and the filing says it will be meaningfully higher in the near term. Total debt also grew, which means the company is funding part of its growth with borrowing. The share count trend of -1.8% a year points to net shrinking, which is a positive sign for owners. The filing is frank about what it cannot forecast, but owner earnings cannot be computed from our data, so we cannot test whether buybacks and acquisitions are made below intrinsic value.
3 pass · 2 mixed · 0 fail · 4 can't tell
One loss year across 15 years of filings.
Why this testReturn on equity averaged 71%, reaching 15% in 9 of the years measured; the weakest year was -1.6%. The ratio is unreliable: an average above 60% usually reflects very little equity rather than extraordinary economics.
Discounted owner earnings
Discount rate: 10-year Treasury (5.1%) plus a 3% hurdle. End-of-day prices from free public sources, may be delayed or missing.
The strongest bear case is that Lilly's earnings depend on a narrow set of cardiometabolic products whose prices governments are now setting. The filing says Mounjaro and Zepbound made up more than half of 2025 revenue, and one product already faces government-set Medicare prices in 2026. The shares trade at 54× earnings and 42× book value, which leaves little room for error if growth slows. We cannot compute owner earnings from our data, so we cannot show that the price is backed by cash an owner could take out.
Concentration in a few cardiometabolic products
Could break the thesislikelyMounjaro and Zepbound make up more than half of revenue, so a fall in their prices, volumes or access would hit the whole company. The filing lists several other large products that also depend on a few drugs.
Government price setting and payer pressure
MateriallikelyJardiance is subject to government-set Medicare prices from 2026, and Trulicity and Verzenio are selected for 2028. The filing says more products will be selected, which would speed up revenue erosion.
Patent expiry and generic or biosimilar entry
MateriallikelyThe filing says loss of exclusivity can cause a rapid and severe fall in revenue, and it names Trulicity as losing protection in the next few years. Our data does not show how much revenue each expiry would remove.
Buffett's tests start with whether you can understand a business and estimate its future earnings. Lilly's reported profits show the demonstrated, consistent earning power he asks for, with 1 loss year in 15 years. The moat is narrower than the profits suggest. The filing warns that loss of patent protection can cause a "rapid and severe decline in revenues", and most of the protection is time-limited. Pricing power is hard to judge. The filing describes government price setting and rebates, and says 2025 volume growth was "partially offset by lower realized prices". Owner earnings, the cash test Buffett relies on, cannot be computed from our data, and the margin of safety test therefore cannot be run. The 10-year Treasury yield of 5.1% also matters, because a higher rate lowers what future cash is worth today. Our research status is hard to predict. The filing says it "cannot reliably estimate the nature, timing, and costs of the efforts necessary to complete the development" of its research projects, so the long-range earnings picture stays uncertain.
Depreciation and capital spending figures in future filings
These are needed to compute owner earnings, the cash test that our current data cannot support.
Capital spending against operating cash flow
The filing says capital spending will be meaningfully higher in the near term, so check whether operating cash keeps pace.
Government-set prices for Jardiance, Trulicity and Verzenio
The filing names Jardiance for 2026 and Trulicity and Verzenio for 2028, and says more products are likely to be selected.
Regulatory decisions on orforglipron and the share of revenue from Mounjaro and Zepbound
The filing says near-term results depend on approval timing, and these two products make up a large share of revenue.
Share count and buyback activity against the price paid
Buybacks only create value for owners when the shares are bought below intrinsic value, which we cannot yet estimate.
Questions the filings couldn't answer
How this was made
ELI LILLY & Co · financial data to 31 Dec 2025 from SEC XBRL filings, narrative from the 10-K filed 12 Feb 2026. Method [email protected], prompts [email protected]. Judgement by anthropic/claude-haiku-5.5. 31 filing quotes verified. Data completeness 84%. Analysed 19 Oct 2026.
General research. It isn't personal advice. Numbers are computed in code from filings; the model writes no figures. It can still be wrong.
Replicly is a research and education tool. It is not financial advice and does not recommend that you buy or sell any investment. Analyses apply Buffett-inspired principles to public data and can be wrong. Warren Buffett and Berkshire Hathaway are not affiliated with and do not endorse Replicly. Capital is at risk.
“When new products, uses, or delivery systems with therapeutic, convenience, or cost advantages are introduced, including by developing new modalities, our existing products become subject to decreased sales volumes, progressive price reductions, or both.”
Business · filing
“For non-biologic products, loss of exclusivity typically results in the entry of one or more generic competitors, leading to a rapid and severe decline in revenues, especially in the U.S.”
Risk factors · filing
“we cannot reliably estimate the nature, timing, and costs of the efforts necessary to complete the development of our research and development projects”
Management's discussion · filing
“the negotiating power of health plans, managed care organizations, pharmacy benefit managers, and other supply chain entities has increased”
Risk factors · filing
“Given our product portfolio, we expect additional products will be selected in future years, which would have the effect of accelerating revenue erosion.”
Risk factors · filing
“These investments, and other capital investments that support our operations, have increased our capital expenditures and will result in meaningfully higher capital expenditures in the near term.”
Management's discussion · filing
“we expect cardiometabolic health products will continue to represent a significant and growing portion of our business, revenues, and prospects.”
Risk factors · filing
“Longer term, the durability of our cardiometabolic health product offerings and sustainability of our growth and prospects will depend on our ability to maintain or strengthen our competitive position as the therapeutic landscape evolves”
Management's discussion · filing
“Loss of effective patent protection for pharmaceuticals can result in the loss of effective market exclusivity for the product, often leading to a severe and rapid decline in revenues for the product.”
Business · filing
“When new products, uses, or delivery systems with therapeutic, convenience, or cost advantages are introduced, including by developing new modalities, our existing products become subject to decreased sales volumes, progressive price reductions, or both.”
Business · filing
“it normally faces intense price competition from generic forms of the product”
Business · filing
“pharmaceutical companies face increased pressure in negotiations, and compete fiercely for formulary placement”
Business · filing
“Trademark protection typically extends beyond the patent and data protection for a product.”
Business · filing
“Trulicity will lose significant patent and remaining data protections in the next few years.”
Risk factors · filing
“Given our product portfolio, we expect additional products will be selected in future years, which would have the effect of accelerating revenue erosion.”
Risk factors · filing
“we expect cardiometabolic health products will continue to represent a significant and growing portion of our business, revenues, and prospects.”
Risk factors · filing
“we cannot reliably estimate the nature, timing, and costs of the efforts necessary to complete the development of our research and development projects”
Management's discussion · filing
“driven by strong demand, partially offset by lower realized prices”
Management's discussion · filing
“Capital expenditures were $7.8 billion during 2025, compared to $5.1 billion in 2024.”
Management's discussion · filing
“In 2025, we repurchased $4.1 billion of shares under our $15.0 billion share repurchase program that our board authorized in December 2024.”
Management's discussion · filing
“As of December 31, 2025, total debt was $42.5 billion, an increase of $8.9 billion compared with $33.6 billion at December 31, 2024.”
Management's discussion · filing
“Dividends of $6.00 per share and $5.20 per share were paid in 2025 and 2024, respectively.”
Management's discussion · filing
“we cannot reliably estimate the nature, timing, and costs of the efforts necessary to complete the development of our research and development projects”
Management's discussion · filing
“Delays in achieving these milestones in some cases may limit our ability to capitalize on the innovative medicines that we develop or acquire.”
Risk factors · filing
Operating income or invested capital is missing from the filings.
Why this testOwner earnings need net income, depreciation and capex, and at least one is missing.
Why this testCapex or depreciation isn't reported.
Why this testOwner earnings cannot be computed: net income, depreciation or capex is missing.
Why this testTotal debt of $40.9B would take n/a of normalised owner earnings to repay; operating income covers interest 29×. Both tests pass: payback within 4 years and interest cover of 8x or more.
Why this testEach dollar retained over the period has been matched by 29× of market value created ($35.5B retained in total).
Why this testThe diluted share count has changed by -1.8% a year. Shrinking means buybacks are returning value; growing means owners are being diluted.
Why this testRevenue growth (CAGR)
13%
Operating margin (avg)
n/a
Return on equity (avg)
71%
ROIC (avg)
n/a
Cash conversion
n/a
Debt payback
n/a
Share count change (CAGR)
-1.8%
Owner earnings yield
n/a
Heavy capital spending and acquisition commitments
MateriallikelyCapital spending is rising and the filing expects higher spending in the near term. Acquired research and contingent payments add further cash claims, so the cash left for owners may be lower than reported earnings suggest.
Thin equity and rising debt
MaterialpossibleReturn on equity of 101% reflects a small equity base of $26.5B, not exceptional economics. The filing states total debt at a higher figure than our extracted $40.9B, so our debt figure may be understated.
Pipeline outcomes are hard to forecast
MaterialpossibleThe filing says Lilly cannot reliably estimate the cost, timing or revenue of its development projects. Growth from new products such as orforglipron depends on approvals that are not yet granted.
What would change the view
“In particular, Mounjaro and Zepbound accounted for 56 percent of our total revenues in 2025”
Risk factors · filing
“For non-biologic products, loss of exclusivity typically results in the entry of one or more generic competitors, leading to a rapid and severe decline in revenues, especially in the U.S.”
Risk factors · filing
“Given our product portfolio, we expect additional products will be selected in future years, which would have the effect of accelerating revenue erosion.”
Risk factors · filing
“As of December 31, 2025, total debt was $42.5 billion, an increase of $8.9 billion compared with $33.6 billion at December 31, 2024.”
Management's discussion · filing
“These investments, and other capital investments that support our operations, have increased our capital expenditures and will result in meaningfully higher capital expenditures in the near term.”
Management's discussion · filing
“we cannot reliably estimate the nature, timing, and costs of the efforts necessary to complete the development of our research and development projects”
Management's discussion · filing
“Our anti-obesity medicines comprise a significant portion of our revenues, and barriers to reimbursable patient access impact our sales volumes, business, and results of operations.”
Business · filing