GLAXO.NS
GlaxoSmithKline Pharmaceuticals Ltd
Price:  
2,960.50 
INR
Volume:  
104,383.00
India | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GLAXO.NS Intrinsic Value

-69.20 %
Upside

What is the intrinsic value of GLAXO.NS?

As of 2025-05-27, the Intrinsic Value of GlaxoSmithKline Pharmaceuticals Ltd (GLAXO.NS) is 911.39 INR. This GLAXO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,960.50 INR, the upside of GlaxoSmithKline Pharmaceuticals Ltd is -69.20%.

The range of the Intrinsic Value is 796.17 - 1,082.12 INR

Is GLAXO.NS undervalued or overvalued?

Based on its market price of 2,960.50 INR and our intrinsic valuation, GlaxoSmithKline Pharmaceuticals Ltd (GLAXO.NS) is overvalued by 69.20%.

2,960.50 INR
Stock Price
911.39 INR
Intrinsic Value
Intrinsic Value Details

GLAXO.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 796.17 - 1,082.12 911.39 -69.2%
DCF (Growth 10y) 951.63 - 1,255.90 1,075.59 -63.7%
DCF (EBITDA 5y) 1,970.63 - 2,283.94 2,109.14 -28.8%
DCF (EBITDA 10y) 1,860.03 - 2,263.22 2,039.98 -31.1%
Fair Value 1,368.84 - 1,368.84 1,368.84 -53.76%
P/E 2,064.21 - 2,697.16 2,413.63 -18.5%
EV/EBITDA 1,847.64 - 2,409.68 2,015.75 -31.9%
EPV 442.81 - 494.93 468.87 -84.2%
DDM - Stable 325.84 - 623.95 474.89 -84.0%
DDM - Multi 632.11 - 875.09 730.22 -75.3%

GLAXO.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 501,538.30
Beta 0.36
Outstanding shares (mil) 169.41
Enterprise Value (mil) 487,602.60
Market risk premium 8.31%
Cost of Equity 13.83%
Cost of Debt 7.00%
WACC 13.83%