GILD
Gilead Sciences Inc
Price:  
67.72 
USD
Volume:  
3,579,007.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Gilead Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Gilead Sciences Inc (GILD) is 80.25 USD. This Gilead valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.72 USD, the upside of Gilead Sciences Inc is %.

The range of the Intrinsic Value is 57.15 - 129.43 USD

67.72 USD
Stock Price
80.25 USD
Intrinsic Value
Intrinsic Value Details

Gilead Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 57.15 - 129.43 80.25 18.5%
DCF (Growth 10y) 62.79 - 130.28 84.56 24.9%
DCF (EBITDA 5y) 52.51 - 77.02 59.01 -12.9%
DCF (EBITDA 10y) 60.01 - 87.33 68.38 1.0%
Fair Value 9.67 - 9.67 9.67 -85.72%
P/E 6.75 - 82.82 40.76 -39.8%
EV/EBITDA 73.79 - 122.45 95.89 41.6%
EPV 68.27 - 93.96 81.12 19.8%
DDM - Stable 3.04 - 7.78 5.41 -92.0%
DDM - Multi 125.89 - 167.90 140.45 107.4%

Gilead Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 84,379.12
Beta 0.45
Outstanding shares (mil) 1,246.00
Enterprise Value (mil) 104,855.12
Market risk premium 4.60%
Cost of Equity 8.69%
Cost of Debt 4.34%
WACC 7.48%