Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
94.78 USD88.59 USD111.08 USD
+45.94%
88.59 USDCurrent price is 45.9% above the base model value.
G
US
GILD.US · GILEAD SCIENCES, INC.
US · US
Latest price129.29 USD
30D-5.61%
Vs. base value+45.9%
Research summary
GILD.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +1,673% YoY. Current price is about 129 USD, while the model base case is about 88.59 USD; the current price sits +45.9% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income9B USD
Free cash flow9B USD
Operating cash flow10B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price129.29 USD
Base value88.59 USD
Vs. base+45.9%
Price date2026/04/29
94.78 USD88.59 USD111.08 USD
+45.94%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
95.71 USD154.85 USD201.77 USD
-16.51%
154.85 USDCurrent price is 16.5% below the base model value.Adjusted reference: 172.33 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth3.0%
Current price implies roughly 3.0% annualized FCF growth.
3.0%Current price implies roughly 3.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
44.96 USD44.96 USD44.96 USD
+188%
44.96 USDCurrent price is 187.5% above the base model value.
Updated: 2026/04/29 15:21
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Restructuring charges | Restructuring | -109M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -297M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -1B USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -91M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -80M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -58M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -221M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -166M USD | Medium |
| 2024/03/31 | Restructuring charges | Restructuring | -100M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 9B USD | 9B USD | 9B USD | 6.78 | 6.87 |
| 2024/12/31 | Annual | - | 480M USD | 777M USD | 10B USD | 0.38 | 0.62 |
| 2023/12/31 | Annual | - | 6B USD | 7B USD | 7B USD | 4.5 | 5.49 |
| 2022/12/31 | Annual | - | 5B USD | - | 8B USD | 3.64 | - |
| 2021/12/31 | Annual | - | 6B USD | - | 11B USD | 4.93 | - |
Ad placement