investorscraft@gmail.com

Intrinsic ValueGSK plc (GS7.DE)

Previous Close20.60
Intrinsic Value
Upside potential
Previous Close
20.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GSK plc operates as a global healthcare leader with a diversified portfolio spanning pharmaceuticals, vaccines, and consumer healthcare products. The company's pharmaceutical segment focuses on therapeutic areas such as respiratory, HIV, oncology, and immunology, while its vaccines division addresses infectious diseases. GSK's consumer healthcare arm offers wellness, oral care, and skin health products, leveraging strong brand recognition. The company maintains a competitive edge through strategic collaborations, including partnerships with 23andMe, Sanofi, and Vir Biotechnology, enhancing its R&D capabilities and market reach. GSK's integrated model balances innovation with commercial execution, positioning it as a key player in both prescription and over-the-counter markets. Its global footprint and established supply chain further solidify its market presence, particularly in developed and emerging economies. The company's focus on high-growth therapeutic areas and consumer health trends underscores its resilience in a dynamic industry landscape.

Revenue Profitability And Efficiency

In FY 2021, GSK reported revenue of €34.1 billion, with net income of €5.1 billion, reflecting a robust margin. The company generated €7.95 billion in operating cash flow, demonstrating strong cash conversion. Capital expenditures of €2.93 billion indicate ongoing investments in R&D and manufacturing capabilities, aligning with its growth strategy.

Earnings Power And Capital Efficiency

GSK's diluted EPS of €1.28 highlights its earnings stability, supported by diversified revenue streams. The company's capital allocation prioritizes high-return projects, including vaccine development and consumer health innovations, while maintaining disciplined cost management. Its partnerships and collaborations further enhance R&D productivity.

Balance Sheet And Financial Health

GSK's balance sheet shows €4.27 billion in cash and equivalents against €24.17 billion in total debt, reflecting a leveraged but manageable position. The company's liquidity and cash flow generation provide flexibility to service debt and fund strategic initiatives, though investors should monitor leverage ratios.

Growth Trends And Dividend Policy

GSK's growth is driven by its pharmaceutical and vaccine pipelines, alongside consumer health demand. The company paid a dividend of €12.45 per share in FY 2021, signaling commitment to shareholder returns. Future growth may hinge on successful R&D outcomes and market expansion in emerging economies.

Valuation And Market Expectations

GSK's valuation reflects its stable cash flows and diversified portfolio. The low beta of 0.25 suggests lower volatility relative to the market, appealing to defensive investors. Market expectations likely focus on pipeline advancements and the potential spin-off of its consumer health business.

Strategic Advantages And Outlook

GSK's strategic advantages include its broad product portfolio, strong R&D pipeline, and global distribution network. The outlook remains positive, supported by demand for vaccines and specialty medicines, though competitive pressures and regulatory risks persist. The company's focus on innovation and efficiency positions it for sustained long-term growth.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount