macbank's view, page-13

  1. 494 Posts.
    asf,
    Here are some numbers -
    keeping market share relative flat c.15% and US market growth at c. 6% post FY14 (FY14 being flat)... i get a DCF value of AU$$1.50 per share.

    As always the devil is in the detail doing this analysis so have provided you with a view of my assumptions below:


    here's the DCF output:


    I think this is all very conservative in terms of the assumptions... although you could question the milestone payments in the latter years - not sure they would get them all if Lilly can't grow share.

    I'm currently tracking net sales and market share against the following charts / forecasts - will be interesting to see how they go over the coming quarters!!



 
Add to My Watchlist
What is My Watchlist?
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.
(20min delay)
Last
1.8¢
Change
-0.001(5.26%)
Mkt cap ! $7.339M
Open High Low Value Volume
1.9¢ 1.9¢ 1.8¢ $11.58K 619.2K

Buyers (Bids)

No. Vol. Price($)
4 335415 1.8¢
 

Sellers (Offers)

Price($) Vol. No.
1.9¢ 516258 1
View Market Depth
Last trade - 16.10pm 23/06/2025 (20 minute delay) ?
ACR (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.