Valuation Gilead Sciences, Inc.

Stocks

Real-time Estimate Cboe BZX 02:37:35 2026-10-29 pm EDT			5-day change	1st Jan Change
161.55 ^USD	+1.48%		+2.63%	+31.43%

09:34am	Not All AI Billions Are Equal
03:05am	Alphabet Takes Some of the Shine Off the AI Party

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	91,081	107,677	100,942	115,118	152,281	197,401	-	-
Change	-	18.22%	-6.25%	14.04%	32.28%	29.63%	-	-
Enterprise Value (EV) ¹	118,530	126,522	118,665	131,838	169,585	218,673	211,020	203,984
Change	-	6.74%	-6.21%	11.1%	28.63%	28.95%	-3.5%	-3.33%
P/E	14.7x	23.6x	18x	243x	18.1x	-45.8x	19.7x	18.1x
PBR	4.32x	5.05x	4.48x	5.98x	6.73x	13.9x	9.82x	7.48x
PEG	-	-0.9x	0.8x	-2.7x	0x	0x	-0x	2.03x
Capitalization / Revenue	3.34x	3.95x	3.72x	4x	5.17x	6.42x	6x	5.71x
EV / Revenue	4.34x	4.64x	4.38x	4.59x	5.76x	7.11x	6.42x	5.9x
EV / EBITDA	8.12x	8.86x	9.01x	11.7x	10.6x	27.5x	11.5x	10.8x
EV / EBIT	9.45x	10.4x	11.3x	15.5x	12.9x	67.2x	13.1x	11.9x
EV / FCF	11x	15.2x	16x	12.8x	17.9x	-415x	14.7x	14.7x
FCF Yield	9.12%	6.59%	6.25%	7.82%	5.58%	-0.24%	6.82%	6.8%
Dividend per Share ²	2.84	2.92	3	3.08	3.16	3.297	3.358	3.077
Rate of return	3.91%	3.4%	3.7%	3.33%	2.57%	2.07%	2.11%	1.93%
EPS ²	4.93	3.64	4.5	0.38	6.78	-3.477	8.083	8.805
Distribution rate	57.6%	80.2%	66.7%	811%	46.6%	-94.8%	41.5%	34.9%
Net sales ¹	27,305	27,281	27,116	28,754	29,443	30,765	32,893	34,601
EBITDA ¹	14,598	14,283	13,177	11,287	15,953	7,938	18,367	18,821
EBIT ¹	12,548	12,180	10,484	8,520	13,193	3,256	16,053	17,119
Net income ¹	6,225	4,592	5,665	480	8,510	-4,375	10,282	10,920
Net Debt ¹	27,449	18,845	17,723	16,720	17,304	21,272	13,619	6,583
Reference price ²	72.61	85.85	81.01	92.37	122.74	159.20	159.20	159.20
Nbr of stocks (in thousands)	1,254,384	1,254,244	1,246,042	1,246,266	1,240,680	1,239,955	-	-
Announcement Date	2/1/22	2/2/23	2/6/24	2/11/25	2/10/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GILEAD SCIENCES, INC.	-45.79x	7.11x	27.55x	2.07%	197B
ELI LILLY AND COMPANY	37.84x	13.27x	28.43x	0.53%	1,148B
JOHNSON & JOHNSON	39.67x	6.67x	18.75x	1.97%	652B
ABBVIE INC.	37.4x	8.39x	17.35x	2.4%	505B
ROCHE HOLDING AG	21.45x	5.21x	12.93x	2.51%	384B
MERCK & CO., INC.	102.73x	5.76x	24.72x	2.42%	348B
NOVARTIS AG	21.89x	5.76x	13.88x	2.85%	294B
ASTRAZENECA PLC	22.21x	4.49x	12.82x	1.97%	264B
AMGEN INC.	28.66x	7.33x	13.12x	2.23%	244B
NOVO NORDISK A/S	11.16x	4.11x	8.42x	4.5%	168B
Average	27.72x	6.81x	17.80x	2.35%	420.54B
Weighted average by Cap.	34.32x	8.22x	20.15x	1.9%