Valuation GSK plc

Stocks

Market Closed - London S.E. 16:35:03 04/09/2026 BST			5-day change	1st Jan Change
1,846.50 ^GBX	-1.07%		-0.38%	+1.21%

09-03	Global markets live: Apple, Microsoft, Tesla, Google, Uber…
09-03	Haleon Negotiates Better Shelf Placement at Walmart, Target	MT

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	73,989	-	-
Change	-	-27.44%	1.25%	-7.05%	33.23%	1.08%	-	-
Enterprise Value (EV) ¹	100,296	75,578	74,152	68,039	87,654	93,828	91,049	88,054
Change	-	-24.65%	-1.89%	-8.24%	28.83%	7.04%	-2.96%	-3.29%
P/E	18.6x	3.93x	11.9x	21.3x	12.9x	14x	11.4x	10.7x
PBR	5.34x	5.47x	4.4x	4.02x	-	4.51x	3.95x	3.47x
PEG	-	0x	-0.2x	-0.4x	0x	-2.17x	0.5x	1.49x
Capitalization / Revenue	2.36x	1.99x	1.95x	1.75x	2.24x	2.18x	2.08x	2.02x
EV / Revenue	2.94x	2.58x	2.45x	2.17x	2.68x	2.77x	2.57x	2.4x
EV / EBITDA	8.85x	7.23x	6.37x	6.36x	7.77x	8.19x	7.44x	6.94x
EV / EBIT	11.4x	9.27x	8.44x	7.44x	8.96x	9.12x	8.25x	7.64x
EV / FCF	22.6x	12.1x	13.6x	13x	13.7x	16.9x	15.7x	13x
FCF Yield	4.42%	8.28%	7.36%	7.67%	7.32%	5.92%	6.36%	7.72%
Dividend per Share ²	1	0.6125	0.58	0.61	0.66	0.6958	0.7495	0.7831
Rate of return	4.98%	4.26%	4%	4.53%	3.62%	3.77%	4.06%	4.24%
EPS ²	1.082	3.662	1.216	0.632	1.411	1.32	1.613	1.728
Distribution rate	92.4%	16.7%	47.7%	96.5%	46.8%	52.7%	46.5%	45.3%
Net sales ¹	34,114	29,324	30,328	31,376	32,667	33,933	35,491	36,639
EBITDA ¹	11,330	10,449	11,635	10,693	11,278	11,452	12,241	12,693
EBIT ¹	8,806	8,151	8,786	9,148	9,783	10,287	11,030	11,519
Net income ¹	4,385	14,956	4,928	2,575	5,716	5,422	6,468	6,933
Net Debt ¹	19,838	17,197	15,040	13,095	14,453	19,838	17,060	14,065
Reference price ²	20.08	14.38	14.50	13.46	18.24	18.46	18.46	18.46
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GSK PLC	13.99x	2.77x	8.19x	3.77%	100B
ELI LILLY AND COMPANY	32.72x	11.9x	24.26x	0.6%	1,024B
JOHNSON & JOHNSON	30.62x	-	-	1.95%	663B
ABBVIE INC.	32.73x	7.6x	15.8x	2.67%	453B
ROCHE HOLDING AG	19.89x	4.73x	11.71x	2.8%	352B
NOVARTIS AG	22.72x	5.84x	14.51x	2.7%	304B
ASTRAZENECA PLC	20.87x	4.29x	12.24x	2.06%	252B
AMGEN INC.	27.66x	7.14x	13.15x	2.31%	236B
NOVO NORDISK A/S	13.33x	4.82x	10.06x	3.78%	206B
GILEAD SCIENCES, INC.	-46.14x	6.65x	25.95x	2.18%	187B
Average	16.84x	6.19x	15.10x	2.48%	377.84B
Weighted average by Cap.	23.79x	7.82x	17.49x	2%