Glaxosmithkline Pharma Lt

GLAXO NSE Healthcare Pharmaceuticals
Nifty 500 Midcap 150 LargeMid 250
₹2,828.40
-0.44%
Delayed · cached 15 min

Fair value analysis

GLAXO
Glaxosmithkline Pharma Lt
HealthcarePharmaceuticals
₹2,840.90
Close used for this calculation
₹1,617.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability23/25
Returns10/25
Balance Sheet21/25
Efficiency9/25
Growth12/25
Good
Quality radar
63Prof.23/25Ret.10/25Eff.9/25B.Sht21/25Growth12/25

Consensus fair value

₹1,617.41
Above FV
▼ -43.1% against the close used
Model range ₹433.91 – ₹3,098.85
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹433.91Fair value₹1,617.41Bull₹3,098.85
FairClose
52-week traded range
52W low ₹2,103.2052W high ₹3,106.40

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Glaxosmithkline Pharma Lt closed at ₹2,840.90, 75.6% above the consensus fair value of ₹1,617.41 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 45.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹1,023.87
-64.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹433.91
-84.7%
√(22.5 × EPS × BVPS)
EPS=61.15, BVPS=136.84 · outside Graham range (P/E 45.5, P/B 20.8) — asset-light, treat as a rough floor
P/E Fair Value
₹2,183.06
-23.2%
EPS × 35.7x (sector P/E)
EPS=61.15, Sector P/E=35.7x
Peter Lynch (PEG)
₹1,180.20
-58.5%
EPS × Growth% (PEG = 1 is fair)
EPS=61.15, g=19.3%
EV/EBITDA
₹1,465.48
-48.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=13.75B
Dividend Discount (DDM)
₹3,098.85
+9.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=57.39, r=10%, g=8%
Book Value (P/B)
₹1,354.76
-52.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=136.84, ROE=45.6%, g=6%, r=10%
Reverse DCF
₹2,840.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.5% | Historical: 19.3%
Margin of Safety
₹910.21
-68.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1213.61, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.