GILEAD SCIENCES, INC. (GILD)
Biological Products, (No Diagnostic Substances) · Healthcare · $168.4B
Intrinsic Value (Consensus)
$176.92
Current Price
$135.60
Margin of Safety
+30.5%
30.5% Below Intrinsic Value
Value: $177
Price: $136
Valuation Model Estimates
Current Price: $135.60
DCF (Discounted Cash Flow)
$357.03
Graham Number
$52.81
Earnings Power Value
$65.83
Relative Value (P/E)
$135.60
Dividend Discount Model
$273.33
Consensus Value
$176.92
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $6.78
- EPS (Forward)
- $8.14
- Book Value
- $18.28
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 37.5%
- Debt/Equity
- 110%
- Revenue Growth
- 2.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance