GlaxoSmithKline PLC
LSE:GSK

Watchlist Manager
GlaxoSmithKline PLC Logo
GlaxoSmithKline PLC
LSE:GSK
Watchlist
Price: 1 864.5 GBX 0.67%
Market Cap: £76B

Relative Value

The Relative Value of one GSK stock under the Base Case scenario is hidden GBX. Compared to the current market price of 1 864.5 GBX, GlaxoSmithKline PLC is hidden .

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
HIDDEN
Show
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
74.7B GBP 2.3 13.7 7.2 10.3
US
Eli Lilly and Co
NYSE:LLY
977.7B USD 16.3 52.6 35.3 37.9
US
Johnson & Johnson
NYSE:JNJ
545B USD 5.8 20.3 14.2 17.4
CH
Roche Holding AG
SIX:ROG
279.7B CHF 4.5 29.4 12.5 14.6
UK
AstraZeneca PLC
LSE:AZN
210.2B GBP 4.9 30.3 19.7 28.8
CH
Novartis AG
SIX:NOVN
220.5B CHF 5 19.4 15.6 20.1
US
Merck & Co Inc
NYSE:MRK
271.2B USD 4.2 14.2 10 11.9
DK
Novo Nordisk A/S
CSE:NOVO B
1.6T DKK 5.2 15.9 11.1 12.9
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
US
Pfizer Inc
NYSE:PFE
147.9B USD 2.4 15 7.6 10.4
FR
Sanofi SA
PAR:SAN
96B EUR 1.4 7 6.4 6.4
P/E Multiple
Earnings Growth PEG
UK
GlaxoSmithKline PLC
LSE:GSK
Average P/E: 21.8
13.7
17%
0.8
US
Eli Lilly and Co
NYSE:LLY
52.6
54%
1
US
Johnson & Johnson
NYSE:JNJ
20.3
6%
3.4
CH
Roche Holding AG
SIX:ROG
29.4
29%
1
UK
AstraZeneca PLC
LSE:AZN
30.3
38%
0.8
CH
Novartis AG
SIX:NOVN
19.4
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.2
14%
1
DK
Novo Nordisk A/S
CSE:NOVO B
15.9
2%
7.9
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
15
27%
0.6
FR
Sanofi SA
PAR:SAN
7
25%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
GlaxoSmithKline PLC
LSE:GSK
Average EV/EBITDA: 44
7.2
6%
1.2
US
Eli Lilly and Co
NYSE:LLY
35.3
34%
1
US
Johnson & Johnson
NYSE:JNJ
14.2
2%
7.1
CH
Roche Holding AG
SIX:ROG
12.5
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
19.7
10%
2
CH
Novartis AG
SIX:NOVN
15.6
6%
2.6
US
Merck & Co Inc
NYSE:MRK
10
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.1
1%
11.1
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
0%
N/A
FR
Sanofi SA
PAR:SAN
6.4
8%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
GlaxoSmithKline PLC
LSE:GSK
Average EV/EBIT: 94.1
10.3
10%
1
US
Eli Lilly and Co
NYSE:LLY
37.9
37%
1
US
Johnson & Johnson
NYSE:JNJ
17.4
6%
2.9
CH
Roche Holding AG
SIX:ROG
14.6
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
28.8
23%
1.3
CH
Novartis AG
SIX:NOVN
20.1
12%
1.7
US
Merck & Co Inc
NYSE:MRK
11.9
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.9
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
865
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.4
7%
1.5
FR
Sanofi SA
PAR:SAN
6.4
15%
0.4