investorscraft@gmail.com

Intrinsic ValueGlaxoSmithKline plc (GSK.SW)

Previous CloseCHF19.98
Intrinsic Value
Upside potential
Previous Close
CHF19.98

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GlaxoSmithKline plc (GSK) is a global healthcare leader operating in pharmaceuticals, vaccines, and consumer health. The company’s diversified portfolio spans respiratory, HIV, oncology, and immunology therapies, alongside vaccines for infectious diseases and consumer wellness products. GSK’s revenue model is anchored in high-margin pharmaceuticals and vaccines, complemented by stable cash flows from consumer health brands like Sensodyne and Panadol. The firm maintains a competitive edge through strategic collaborations, including partnerships with 23andMe, Sanofi, and Vir Biotechnology, enhancing its R&D pipeline and market reach. Positioned as a top-tier player in the drug manufacturing sector, GSK leverages its century-old legacy, global distribution network, and scientific expertise to address unmet medical needs. Its vaccines segment, a key growth driver, benefits from strong demand for preventive healthcare, while consumer health provides resilience against economic cycles. The company’s focus on innovation and operational efficiency solidifies its standing in an industry increasingly driven by biologics and specialty medicines.

Revenue Profitability And Efficiency

In FY 2022, GSK reported revenue of CHF 29.3 billion, with net income of CHF 4.9 billion, reflecting a robust margin profile. Operating cash flow stood at CHF 7.4 billion, underscoring efficient working capital management. Capital expenditures of CHF 2.3 billion indicate sustained investment in R&D and manufacturing capabilities, critical for long-term growth in the pharmaceutical sector.

Earnings Power And Capital Efficiency

GSK’s diluted EPS of CHF 1.24 demonstrates its earnings stability, supported by a diversified product mix and cost discipline. The company’s capital allocation prioritizes high-return R&D projects and strategic partnerships, enhancing its pipeline productivity. Strong cash generation enables reinvestment while maintaining shareholder returns, evidenced by a dividend payout of CHF 0.6125 per share.

Balance Sheet And Financial Health

GSK’s balance sheet shows CHF 3.7 billion in cash and equivalents against CHF 21 billion in total debt, reflecting a manageable leverage ratio. The company’s liquidity position is adequate to fund operations and growth initiatives, though debt levels warrant monitoring given industry-specific risks like patent expirations and regulatory pressures.

Growth Trends And Dividend Policy

GSK’s growth is driven by its vaccines and specialty pharmaceuticals segments, with HIV and oncology therapies contributing significantly. The firm maintains a consistent dividend policy, appealing to income-focused investors. Future growth hinges on pipeline advancements, particularly in oncology and infectious diseases, alongside consumer health spin-off synergies.

Valuation And Market Expectations

With a market cap of CHF 101.6 billion, GSK trades at a valuation reflective of its stable earnings and growth prospects. Investors likely price in expectations for pipeline success and margin expansion, balanced against competitive and regulatory headwinds in the global pharmaceutical landscape.

Strategic Advantages And Outlook

GSK’s strategic advantages include its deep R&D expertise, global commercial footprint, and strong vaccine portfolio. The outlook remains positive, supported by innovation in oncology and infectious diseases, though macroeconomic and patent-cliff risks persist. The company’s focus on high-growth therapeutic areas positions it well for sustained value creation.

Sources

Company annual report (FY 2022), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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