GILEAD SCIENCES, INC.

GILD· FY2025 10-K· Analyzed 1 mo ago
History1 mo agoPASS|4 mo agoWATCH
PASS

📜 Signal History & Model Audit Trail (2 Runs)

🟢 LATEST (2026-07-29)PASSat $134.32
IV: $115.581 mo ago
● 2026-04-17WATCH
IV: $115.584 mo ago
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
-1.0%
FY2015–2025
Net Income
-7.3%
FY2015–2025
Free Cash Flow
3.4%
FY2018–2025
EPS (Diluted)
-5.5%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
37.5%
NI ÷ Equity
Return on Assets
14.4%
NI ÷ Assets
Net Profit Margin
28.9%
NI ÷ Revenue
Debt / Equity
1.10x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$143.4B
Per Share (approx.)
$115.58
25% Margin of Safety
$86.69
Conservative entry
50% Margin of Safety
$57.79
Buffett's ideal entry
Growth Rate Used
3.4%
Latest FCF
$9.5B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$30.4B$13.5B71.5%44.4%$26.3B$8.2B
2017$26.1B$4.6B22.6%17.7%$30.8B$7.6B
2018$22.1B$5.5B$7.5B$4.8B25.5%24.7%$24.6B$17.9B
2019$5.3B$5.4B$8.3B$4.8B23.9%102.0%$22.1B$11.6B
2020$5.5B$123.0M$7.5B-$239.0M0.7%2.2%$31.4B$6.0B
2021$27.3B$6.2B$10.8B$6.0B29.5%22.8%$26.7B$5.3B
2022$27.3B$4.6B$8.3B$4.2B21.6%16.8%$25.2B$5.4B
2023$27.1B$5.7B$7.4B$5.4B24.8%20.9%$25.0B
2024$28.8B$480.0M$10.3B$338.0M2.5%1.7%$26.7B
2025$29.4B$8.5B$9.5B$8.3B37.5%28.9%$24.9B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

GILEAD SCIENCES, INC. (GILD) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The moat is durable only as long as the patent clock ticks. HIV is a chronic, sticky therapy – patients don’t switch unless forced. Biktarvy’s $11–12B revenue is a cash machine today.
  • Economics are exceptional right now. Gross margins are high, FCF consistently beats net income (e.g., $9.5B FCF vs. $8.5B NI in 2025). The business throws off $8–10B of free cash yearly – a genuine cash cow, albeit a shrinking one.
  • At a sufficient discount, this becomes a liquidating value play. If Biktarvy dies but the company returns capital via buybacks and dividends, a low entry price could still produce acceptable returns. The DCF suggests intrinsic value of $115.58/share – but only if you believe the terminal growth story.

🐻 The Bear Case (Charlie inverts)

  • Scenario #1: The Patent Cliff (Most Likely, 2028–2030). Biktarvy’s U.S. patent expires. Generics carve 80–90% of revenue within two years. Gilead has no pipeline replacement of equal size – cell therapy and Trodelvy combined are < $4B. Revenue collapses to < $15B, FCF halves, and the moat is gone.
  • Scenario #2: The Acquisition Trap. Management’s track record: $21B for Trodelvy (Immunomedics) – returns tiny. Future desperation acquisitions (e.g., another oncology bet) destroy billions more, leveraging the balance sheet and diluting remaining cash flows.
  • Scenario #3: Regulatory / Pricing Shock. U.S. government or insurers demand HIV drug price cuts (IRA negotiation). Even before patents expire, net revenue per patient drops. Biktarvy’s 73% HIV share makes it a target.

Most likely: The patent cliff. Over a 3–5 year horizon, the business shifts from “moated cash cow” to “generic-addled biotech.”

💰 Valuation & Margin of Safety

  • Intrinsic value estimate: $115.58 / share (DCF: 3.4% FCF growth, 10% discount, 3% terminal). But this assumes the patent cliff is somehow avoided – a heroic assumption.
  • 25% margin of safety entry: $86.69 / sharestill prices in gentle decline, not a revenue collapse.
  • 50% margin of safety entry: $57.79 / shareBuffett’s ideal: a cigar butt with one more puff, but you must be willing to sell before the stub burns.
  • Current price: (Not given, but GILD trades ~$90). At ~$90, you’re paying above the 25% safety zone and far above the 50% floor. The stock is fair-to-expensive given the structural threat.

Verdict: PASS

The moat is a rental, not an ownership – Biktarvy’s patent cliff is a permanent impairment that no DCF can finesse, and management has proven incapable of replacing it. Even at a 25% discount, the business lacks the compounding economics Berkshire demands. Let others chase the cigar butt.

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.