GlaxoSmithKline PLC banner

GlaxoSmithKline PLC
LSE:GSK

Watchlist Manager
GlaxoSmithKline PLC Logo
GlaxoSmithKline PLC
LSE:GSK
Watchlist
Price: 2 204 GBX -0.45%
Market Cap: £89.8B

Relative Value

The Relative Value of one GSK stock under the Base Case scenario is 1 429.98 GBX. Compared to the current market price of 2 204 GBX, GlaxoSmithKline PLC is Overvalued by 35%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GSK Relative Value
Base Case
1 429.98 GBX
Overvaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

GSK Competitors Multiples
GlaxoSmithKline PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
GlaxoSmithKline PLC
LSE:GSK
89.9B GBP 2.7 15.7 7.9 11.3
US
Eli Lilly and Co
NYSE:LLY
976.4B USD 15 47.3 31.9 33.9
US
Johnson & Johnson
NYSE:JNJ
590.4B USD 6.3 22 15.3 18.8
CH
Roche Holding AG
SIX:ROG
294.1B CHF 4.8 31.4 13.2 15.4
CH
Novartis AG
SIX:NOVN
249.1B CHF 5.7 23 14.2 18.2
UK
AstraZeneca PLC
LSE:AZN
237.1B GBP 5.4 31.3 17.3 24.4
US
Merck & Co Inc
NYSE:MRK
306.5B USD 4.7 16.8 10.5 12.3
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
DK
Novo Nordisk A/S
CSE:NOVO B
1.1T DKK 3.4 10.4 7.7 9
US
Pfizer Inc
NYSE:PFE
154.2B USD 2.5 19.8 7.4 9.9
US
Bristol-Myers Squibb Co
NYSE:BMY
123.7B USD 2.6 17.5 7.3 9
P/E Multiple
Earnings Growth PEG
UK
GlaxoSmithKline PLC
LSE:GSK
Average P/E: 23.5
15.7
18%
0.9
US
Eli Lilly and Co
NYSE:LLY
47.3
28%
1.7
US
Johnson & Johnson
NYSE:JNJ
22
7%
3.1
CH
Roche Holding AG
SIX:ROG
31.4
29%
1.1
CH
Novartis AG
SIX:NOVN
23
15%
1.5
UK
AstraZeneca PLC
LSE:AZN
31.3
26%
1.2
US
Merck & Co Inc
NYSE:MRK
16.8
14%
1.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
10.4
7%
1.5
US
Pfizer Inc
NYSE:PFE
19.8
26%
0.8
US
Bristol-Myers Squibb Co
NYSE:BMY
17.5
17%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
GlaxoSmithKline PLC
LSE:GSK
Average EV/EBITDA: 43.4
7.9
2%
4
US
Eli Lilly and Co
NYSE:LLY
31.9
18%
1.8
US
Johnson & Johnson
NYSE:JNJ
15.3
2%
7.6
CH
Roche Holding AG
SIX:ROG
13.2
5%
2.6
CH
Novartis AG
SIX:NOVN
14.2
9%
1.6
UK
AstraZeneca PLC
LSE:AZN
17.3
11%
1.6
US
Merck & Co Inc
NYSE:MRK
10.5
7%
1.5
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
7.7
7%
1.1
US
Pfizer Inc
NYSE:PFE
7.4
-4%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
7.3
-12%
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett