The Discounted Cash Flow (DCF) valuation of Johnson & Johnson (JNJ) is 174.99 USD. With the latest stock price at 164.64 USD, the upside of Johnson & Johnson based on DCF is 6.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.9% | 6.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 112.78 - 383.48 | 174.99 |
| Upside | -31.5% - 132.9% | 6.3% |