JNJ
Johnson & Johnson
Price:  
161.84 
USD
Volume:  
6,597,091.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JNJ Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Johnson & Johnson (JNJ) is 163.72 USD. This JNJ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 161.84 USD, the upside of Johnson & Johnson is %.

The range of the Intrinsic Value is 113.74 - 297.41 USD

161.84 USD
Stock Price
163.72 USD
Intrinsic Value
Intrinsic Value Details

JNJ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 113.74 - 297.41 163.72 1.2%
DCF (Growth 10y) 131.01 - 318.04 182.26 12.6%
DCF (EBITDA 5y) 88.88 - 166.06 108.80 -32.8%
DCF (EBITDA 10y) 108.14 - 189.91 130.45 -19.4%
Fair Value 350.23 - 350.23 350.23 116.41%
P/E 135.60 - 513.73 334.37 106.6%
EV/EBITDA 102.02 - 220.14 134.87 -16.7%
EPV 118.13 - 152.83 135.48 -16.3%
DDM - Stable 163.38 - 533.66 348.52 115.3%
DDM - Multi 98.87 - 242.85 139.59 -13.7%

JNJ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 389,594.20
Beta 0.46
Outstanding shares (mil) 2,407.28
Enterprise Value (mil) 412,798.20
Market risk premium 4.60%
Cost of Equity 7.36%
Cost of Debt 4.34%
WACC 7.03%