The Discounted Cash Flow (DCF) valuation of Johnson & Johnson (JNJ) is 174.54 USD. With the latest stock price at 146.64 USD, the upside of Johnson & Johnson based on DCF is 19.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.5% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 109.62 - 422.20 | 174.54 |
| Upside | -25.2% - 187.9% | 19.0% |