The Discounted Cash Flow (DCF) valuation of GlaxoSmithKline PLC (GSK.L) is 1,967.32 GBP. With the latest stock price at 1,373.50 GBP, the upside of GlaxoSmithKline PLC based on DCF is 43.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.5% | 8.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,611.03 - 2,503.94 | 1,967.32 |
| Upside | 17.3% - 82.3% | 43.2% |