investorscraft@gmail.com

Intrinsic ValueGilead Sciences, Inc. (GIS.DE)

Previous Close118.94
Intrinsic Value
Upside potential
Previous Close
118.94

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 the discovery, development, and commercialization of innovative therapies for unmet medical needs, particularly in HIV/AIDS, liver diseases, oncology, and inflammatory diseases. The company's core revenue model is driven by its diversified portfolio of high-impact treatments, including blockbuster drugs like Biktarvy for HIV and Veklury for COVID-19. Gilead operates in a highly competitive global pharmaceutical market, leveraging its strong R&D capabilities and strategic collaborations with firms like Arcus Biosciences and Galapagos NV to maintain its market position. Its focus on precision medicine and cell therapy, exemplified by products like Yescarta and Tecartus, underscores its commitment to advancing next-generation treatments. With a robust pipeline and established commercial presence, Gilead is well-positioned to address evolving healthcare challenges while sustaining long-term growth.

Revenue Profitability And Efficiency

Gilead Sciences reported revenue of EUR 28.75 billion for FY 2024, reflecting its strong commercial execution despite market challenges. Net income stood at EUR 480 million, with diluted EPS of EUR 0.38, indicating pressure on profitability. Operating cash flow remained robust at EUR 10.83 billion, supported by efficient working capital management, while capital expenditures totaled EUR 523 million, reflecting disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company's earnings power is underpinned by its high-margin antiviral and oncology portfolios, though net income margins appear constrained. Gilead's capital efficiency is evident in its ability to generate substantial operating cash flow, which supports ongoing R&D and strategic acquisitions. However, elevated debt levels may weigh on returns, necessitating careful capital allocation to balance growth and shareholder returns.

Balance Sheet And Financial Health

Gilead maintains a solid liquidity position with EUR 9.99 billion in cash and equivalents, providing flexibility for strategic initiatives. Total debt of EUR 26.71 billion reflects significant leverage, though strong cash flow generation helps mitigate refinancing risks. The balance sheet remains investment-grade, supporting the company's ability to fund innovation and sustain dividends.

Growth Trends And Dividend Policy

Growth is driven by Gilead's expanding oncology franchise and pipeline advancements, though HIV revenue remains a cornerstone. The company has a consistent dividend policy, with a dividend per share of EUR 3.02, appealing to income-focused investors. Future growth will hinge on successful pipeline execution and market expansion for newer therapies like Trodelvy.

Valuation And Market Expectations

With a market cap of EUR 116.68 billion and a beta of 0.28, Gilead is viewed as a stable player in the healthcare sector. The valuation reflects expectations for steady growth, tempered by competitive pressures and pipeline risks. Investors likely anticipate margin improvement and pipeline catalysts to drive future upside.

Strategic Advantages And Outlook

Gilead's strategic advantages include its leadership in antiviral therapies, a growing oncology portfolio, and a deep pipeline supported by collaborations. The outlook remains positive, with opportunities in cell therapy and immunology, though pricing pressures and R&D productivity are key watchpoints. The company is well-positioned to deliver sustainable growth while navigating industry headwinds.

Sources

Company filings, investor presentations, Bloomberg

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