The Discounted Cash Flow (DCF) valuation of Johnson & Johnson (JNJ) is 175.79 USD. With the latest stock price at 160.64 USD, the upside of Johnson & Johnson based on DCF is 9.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.9% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 116.39 - 360.37 | 175.79 |
| Upside | -27.5% - 124.3% | 9.4% |