|
Market Closed -
London S.E.
16:35:13 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 1,894.00 GBX | -1.04% |
|
+1.69% | +3.81% |
| 10-23 | FTSE 100 slips as oil price hits five-month high | AN |
| 10-22 | UK's FTSE 100 falls as banks, miners drag; Barclays slides on job cuts | RE |
Company Valuation: GSK plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 80,458 | 58,381 | 59,112 | 54,944 | 73,201 | 75,893 | - | - |
| Change | - | -27.44% | 1.25% | -7.05% | 33.23% | 3.68% | - | - |
| Enterprise Value (EV) 1 | 100,296 | 75,578 | 74,152 | 68,039 | 87,654 | 97,069 | 94,187 | 91,360 |
| Change | - | -24.65% | -1.89% | -8.24% | 28.83% | 10.74% | -2.97% | -3% |
| P/E | 18.6x | 3.93x | 11.9x | 21.3x | 12.9x | 14.3x | 12.1x | 11.3x |
| PBR | 5.34x | 5.47x | 4.4x | 4.02x | 4.51x | 4.77x | 4.19x | 3.62x |
| PEG | - | 0x | -0.2x | -0.4x | 0x | -2.29x | 0.6x | 1.58x |
| Capitalization / Revenue | 2.36x | 1.99x | 1.95x | 1.75x | 2.24x | 2.24x | 2.14x | 2.07x |
| EV / Revenue | 2.94x | 2.58x | 2.45x | 2.17x | 2.68x | 2.86x | 2.65x | 2.49x |
| EV / EBITDA | 8.85x | 7.23x | 6.37x | 6.36x | 7.77x | 8.38x | 7.67x | 7.23x |
| EV / EBIT | 11.4x | 9.27x | 8.44x | 7.44x | 8.96x | 9.38x | 8.48x | 7.88x |
| EV / FCF | 22.6x | 12.1x | 13.6x | 13x | 13.7x | 18.5x | 17.7x | 14.2x |
| FCF Yield | 4.42% | 8.28% | 7.36% | 7.67% | 7.32% | 5.4% | 5.66% | 7.04% |
| Dividend per Share 2 | 1 | 0.6125 | 0.58 | 0.61 | 0.66 | 0.6945 | 0.7471 | 0.7819 |
| Rate of return | 4.98% | 4.26% | 4% | 4.53% | 3.62% | 3.67% | 3.94% | 4.13% |
| EPS 2 | 1.082 | 3.662 | 1.216 | 0.632 | 1.411 | 1.323 | 1.57 | 1.683 |
| Distribution rate | 92.4% | 16.7% | 47.7% | 96.5% | 46.8% | 52.5% | 47.6% | 46.5% |
| Net sales 1 | 34,114 | 29,324 | 30,328 | 31,376 | 32,667 | 33,904 | 35,509 | 36,682 |
| EBITDA 1 | 11,330 | 10,449 | 11,635 | 10,693 | 11,278 | 11,582 | 12,281 | 12,629 |
| EBIT 1 | 8,806 | 8,151 | 8,786 | 9,148 | 9,783 | 10,352 | 11,101 | 11,595 |
| Net income 1 | 4,385 | 14,956 | 4,928 | 2,575 | 5,716 | 5,356 | 6,225 | 6,686 |
| Net Debt 1 | 19,838 | 17,197 | 15,040 | 13,095 | 14,453 | 21,176 | 18,294 | 15,467 |
| Reference price 2 | 20.08 | 14.38 | 14.50 | 13.46 | 18.24 | 18.94 | 18.94 | 18.94 |
| Nbr of stocks (in thousands) | 4,006,383 | 4,060,999 | 4,076,145 | 4,080,519 | 4,012,126 | 4,007,011 | - | - |
| Announcement Date | 09/02/22 | 01/02/23 | 31/01/24 | 05/02/25 | 04/02/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.32x | 2.86x | 8.38x | 3.67% | 102B | |
| 36.74x | 13.1x | 27.8x | 0.54% | 1,135B | |
| 38.61x | 6.5x | 18.29x | 2.02% | 636B | |
| 36.46x | 8.38x | 17.29x | 2.41% | 505B | |
| 20.87x | 5.11x | 12.73x | 2.56% | 378B | |
| 105.89x | 5.92x | 25.41x | 2.34% | 358B | |
| 21.76x | 5.67x | 13.94x | 2.81% | 295B | |
| 22.42x | 4.53x | 12.96x | 1.95% | 266B | |
| 27.87x | 7.16x | 12.81x | 2.3% | 237B | |
| -45.48x | 6.98x | 27.06x | 2.11% | 193B | |
| Average | 27.95x | 6.62x | 17.67x | 2.27% | 410.59B | |
| Weighted average by Cap. | 34.62x | 8.16x | 20.10x | 1.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GSK Stock
- Valuation GSK plc
Select your edition
All financial news and data tailored to specific country editions
