An independent two-stage DCF analysis by a frontier AI model.
Starting with the most recent baseline FCF of $9456M, we project cash flows for the next 5 years.
<div class="assumptions-grid" data-astro-cid-l5m522e5> <div class="assumption-card" data-astro-cid-l5m522e5> <div class="ac-title" data-astro-cid-l5m522e5>Years 1-5 FCF Growth
Starting with the most recent baseline FCF of $9456M, we project cash flows for the next 5 years.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 1.0% | 1.5% | 2.0% | 2.5% | 3.0% |
|---|---|---|---|---|---|
| 1.0% | $120.00 | $120.00 | $60.00 | $40.00 | $30.00 |
| 1.5% | $120.00 | $240.00 | $80.00 | $48.00 | $34.29 |
| 2.0% | $120.00 | $120.00 | $120.00 | $60.00 | $40.00 |
| 2.5% | $120.00 | $120.00 | $240.00 | $80.00 | $48.00 |
| 3.0% | $120.00 | $120.00 | $120.00 | $120.00 | $60.00 |
■ Undervalued vs current price ■ Overvalued vs current price
Westmount Research. "Gilead Sciences (GILD) Intrinsic Value: A DCF Analysis." westmountfundamentals.com, March 19, 2026.
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.