GSK plc
$163.78B- Market cap
- $107.67B
- Debt
- +$44.87B
- Cash
- −$3.40B
Capital structure 71% equity / 29% debt · EV / Revenue 3.71x · EV / EBITDA 19.25x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $107.67B · View financials
Snapshot Sep 4, 4:00 PM ET
Decision snapshot: GSK stock price near parity vs NGVC $49.90 current versus $53.34 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at NGVC's multiple
Implied fair value · at GSK's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: GSK FY 2025 (ended Dec 31, 2025) · NGVC FY 2025 (ended Sep 30, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 71% equity / 29% debt · EV / Revenue 3.71x · EV / EBITDA 19.25x
Capital structure 66% equity / 34% debt · EV / Revenue 0.72x · EV / EBITDA 14.76x
GSK carries the larger enterprise value at $163.78B against $960.48M; NGVC trades on the lower EV / Revenue multiple (0.72x vs 3.71x); NGVC on the lower EV / EBITDA (14.76x vs 19.25x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
GSK plc · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Natural Grocers by Vitamin Cottage, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
—
1.57x
Net debt / EBITDA
Leverage against operating earnings
6.59x
4.86x
Cash and equivalents
Liquid reserves on the balance sheet
$3.40B
$17.12M
Total debt
Interest-bearing obligations outstanding
$44.87B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
PFIZER INC
GSK vs PFE
ELI LILLY & Co
GSK vs LLY
BRISTOL MYERS SQUIBB CO
GSK vs BMY
JOHNSON & JOHNSON
GSK vs JNJ
AbbVie Inc.
GSK vs ABBV
AMGEN INC
GSK vs AMGN
Sprouts Farmers Market, Inc.
GSK vs SFM
KROGER CO
GSK vs KR
Albertsons Companies, Inc.
GSK vs ACI
Grocery Outlet Holding Corp.
GSK vs GO
$333.69M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.