investorscraft@gmail.com

Intrinsic Value of Gilead Sciences, Inc. (GILD)

Previous Close$111.75
Intrinsic Value
Upside potential
Previous Close
$111.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gilead Sciences, Inc. is a leading biopharmaceutical company specializing in antiviral therapies, oncology, and inflammatory diseases. The company generates revenue primarily through the sale of prescription drugs, with a strong focus on HIV treatments such as Biktarvy and oncology products like Trodelvy. Gilead operates in a highly competitive global pharmaceutical market, where its deep expertise in virology and strategic acquisitions bolster its market position. The firm’s diversified pipeline and established commercial franchises provide resilience against patent cliffs and generic competition. Gilead’s partnerships and licensing agreements further enhance its ability to innovate and expand its therapeutic reach. With a reputation for scientific excellence, the company maintains a strong presence in both developed and emerging markets, leveraging its R&D capabilities to address unmet medical needs.

Revenue Profitability And Efficiency

Gilead reported $28.75 billion in revenue for FY 2024, with net income of $480 million, reflecting margin pressures from R&D investments and competitive dynamics. Operating cash flow remained robust at $10.83 billion, underscoring efficient working capital management. Capital expenditures totaled $523 million, indicating disciplined reinvestment in production and innovation. The diluted EPS of $0.38 suggests earnings were impacted by one-time charges or strategic spending.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-margin antiviral portfolio, though profitability was subdued in FY 2024. Strong operating cash flow highlights capital efficiency, enabling debt servicing and shareholder returns. Gilead’s ability to monetize its drug portfolio and manage R&D costs will be critical for sustaining earnings growth amid industry headwinds.

Balance Sheet And Financial Health

Gilead’s balance sheet shows $9.99 billion in cash and equivalents against $26.71 billion in total debt, reflecting a leveraged but manageable position. The firm’s liquidity and cash generation provide flexibility for debt repayment and strategic initiatives. Shareholders’ equity remains stable, supported by retained earnings and a disciplined approach to capital allocation.

Growth Trends And Dividend Policy

Growth trends are mixed, with core products facing competition but offset by pipeline advancements. The dividend payout of $3.14 per share signals a commitment to returning capital, supported by strong cash flows. Future growth will hinge on successful drug launches and lifecycle management of existing therapies.

Valuation And Market Expectations

Gilead’s valuation reflects market expectations for moderate growth, balancing its mature product base with pipeline potential. Investors likely price in risks from patent expirations and R&D productivity, alongside opportunities in oncology and cell therapy.

Strategic Advantages And Outlook

Gilead’s strategic advantages include its leadership in virology, diversified pipeline, and strong cash flow. The outlook depends on execution in oncology and maintaining HIV market share. Long-term success will require innovation and adaptive commercialization strategies in a dynamic healthcare landscape.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount