EN DE

Johnson & Johnson, (JNJ) Fair Value & Analysis

Healthcare · US · Market cap $611B

JJ Johnson & Johnson, logo Johnson & Johnson, JNJ · US
Price$262.08
Fair Value$169.04
Upside-35.5%
Quality81/100
Watch Johnson & Johnson, for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 21.8% net margin
Low debt · generates free cash flow
2.02% dividend yield
Mixed vs. peers (6/15)
Wide moat 85/100
Evidence: High Range $106.21 – $254.91 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Share price +3.2% over the past month.

A strong business, but screening 36% overvalued on our models.

What matters now

  • A high-quality business (quality 81/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($254.91). The favourable scenario is already priced in.
  • A fairly wide model range ($106.21 to $254.91) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$267.24 $134.35 Fair Value $169.04 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $134.35 – $267.24 · fair‑value band $106.21 – $254.91 · the $262.08 price screens above the $169.04 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Johnson & Johnson, (JNJ) currently trades at $262.08, while our model-based Fair Value estimate is $169.04, implying the stock looks roughly 35.5% overvalued today. The Quality Score stands at 81/100 (high quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Johnson & Johnson, generated revenue of $96.4B at a net margin of 21.8%. Revenue grew 9.9% year over year. It earns a return on equity of 26.4%. Net debt stands at $28.2B. Fundamentals as of Aug 13, 2026

Our scenario range runs from $106.21 (bear case) to $254.91 (bull case); at $262.08, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 80% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -16% fair-value upside, at -36%, JNJ screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $89.23 $135.50 $203.59 80
Residual Income $76.33 $100.92 $653.07 76
Rev-Margin DCF $75.41 $121.56 $172.88 74
All 26 models by family
DCF Models
FCF DCF $86.62 $137.23 $215.65 38
Owner Earnings $133.69 $209.42 $326.75 31
5Y Revenue Exit $75.41 $120.93 $177.75 39
5Y EBITDA Exit $108.17 $180.68 $263.53 41
5Y P/E Exit $131.05 $222.41 $316.13 38
10Y Revenue Exit $76.00 $118.61 $173.21 36
10Y EBITDA Exit $99.69 $160.48 $238.65 37
10Y P/E Exit $114.46 $189.73 $278.79 35
Earnings-Based
Graham-Dodd $75.72 $205.99 $270.03 54
Lynch FV $40.61 $58.01 $75.42 50
PEG = 1.0 $40.61 $58.01 $75.42 46
EPV $74.14 $88.66 $101.58 59
Dividend Discount
Gordon GGM $49.47 $108.01 $181.73 70
DDM Multi-Stage $49.47 $78.81 $111.48 61
Multiples
P/E Multiple $183.73 $244.97 $306.21 63
P/S Multiple $102.71 $136.95 $171.19 58
P/B Multiple $114.33 $152.44 $190.55 55
EV/EBIT $127.38 $172.57 $217.76 53
EV/EBITDA $136.18 $184.30 $232.43 54
EV/Revenue $73.98 $109.19 $144.41 43
Asset-Based
NCAV (Graham) $16.94 $22.70 $33.87 50
Growth DCF
Growth DCF $89.23 $135.50 $203.59 80
Rev-Margin DCF $75.41 $121.56 $172.88 74
Economic Profit
Residual Income $76.33 $100.92 $653.07 76
ROIC Compounder $79.14 $102.10 $128.62 72
Growth Earnings
Growth-Adj P/E $144.72 $206.75 $268.77 68

Widest divergence: Growth Earnings ($206.75) versus Asset-Based ($22.70). Highest evidence: Growth DCF (80).

Notify me when JNJ reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $96.4B
Revenue growth (YoY) +9.9%
Net margin 21.8%
Return on equity 26.4%
Free cash flow $19.7B FY2025
P/E ratio 30.3
More key figures
Operating margin 27.4%
EPS (TTM) $8.64
Dividend yield 2.0%
EPS growth (YoY) -52.9%
Net debt $28.2B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 81/100

Of which business quality 76 · Market factors (momentum, volatility) 84

Profitability 74
Margins and returns on capital today
Quality Growth 73
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 96
Calm price path (market factor)
Momentum 69
Price trend over the last 3–12 months (market factor)
52W Momentum 94
Distance to the 52-week high (market factor)
Net Issuance 90
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Johnson & Johnson, together with its subsidiaries, engages in the research and development, manufacture, and sale of a range of products in the healthcare field worldwide. It operates in two segments, Innovative Medicine and MedTech.

Full company description

Johnson & Johnson, together with its subsidiaries, engages in the research and development, manufacture, and sale of a range of products in the healthcare field worldwide. It operates in two segments, Innovative Medicine and MedTech. The Innovative Medicine segment offers products for various therapeutic areas, such as oncology, immunology, neuroscience, pulmonary hypertension, infectious diseases, and cardiovascular and metabolism distributed through retailers, wholesalers, distributors, hospitals, and healthcare professionals for prescription use. The MedTech segment provides a portfolio of products used in the surgery, orthopedic, cardiovascular, and vision fields distributed through wholesalers, hospitals and retailers, and used in the professional fields by physicians, nurses, hospitals, eye care professionals and clinics. This segment also offers products and enabling technologies that support joint reconstruction, trauma, spine, sports related injuries, and others, as well as open, laparoscopic, and robotic surgical procedures; instrumentation, energy devices, stapling systems, wound closure, biosurgery products, and digital and robotic technologies; breast aesthetics and reconstruction; contact lenses under the ACUVUE brand; intraocular lenses for cataract surgery, and other products used in cataract and refractive procedures under the TECNIS brand. The company was founded in 1886 and is based in New Brunswick, New Jersey.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Johnson & Johnson, reported revenue of $94.2B in FY2025 versus $78.7B in FY2021, a compound +4.6%/yr. Reported net income was $26.8B in FY2025, compounding +6.4%/yr from FY2021.

Growth Quality 73/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$94.2B
Latest YoY
+6.0%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.6%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.7%
Avg. growth/yr (40Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.9%
Revenue +4.6%/yr
FY21 $78.7B
FY22 $80.0B
FY23 $85.2B
FY24 $88.8B
FY25 $94.2B
Net income +6.4%/yr
FY21 $20.9B
FY22 $17.9B
FY23 $35.2B
FY24 $14.1B
FY25 $26.8B
Character of growth · EPS growth decomposed (2014-2025) +6.7 % p.a.
Revenue per share +3.9 pp

of which total revenue +2.4 pp · buybacks/dilution +1.5 pp

EBIT margin −0.8 pp
Tax rate +0.9 pp
Residual (interest, one-offs) +2.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

JNJ screens 36% overvalued. Compare with Eli Lilly and Company →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Johnson & Johnson, Fair Value". https://www.fairvalue-calculator.com/stock/JNJ

Peer Group

Drug Manufacturers - General · 77 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 81 · Top 25%
Fair Value upside −36% · Below median
Return on equity (TTM) 26% · Top 25%
Return on assets 8% · Above median
Net margin (TTM) 22% · Top 25%
Operating margin (TTM) 27% · Above median
Revenue growth 10% · Above median
Dividend yield (TTM) 2.0% · Below median
Debt / equity 0.48× · Higher than median

Valuation Multiples vs Drug Manufacturers - General median · lower = cheaper

P/E (TTM) 30.3× · Pricier than median
P/B 7.49× · Pricier than 75% of peers
P/S (TTM) 6.34× · Pricier than 75% of peers
P/FCF 31.0× · Pricier than 75% of peers
EV/EBITDA 18.4× · Pricier than median
PEG 4.95× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 50 · sector 25
PAST 100 · sector 49
HEALTH 76 · sector 94
DIVIDEND 40 · sector 44

VALUE 0: the price sits above our fair-value range.

Insider activity: 44/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Drug Manufacturers - General stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Eli Lilly and Company LLY $1,220 $389.47 -68%
AbbVie Inc ABBV $248.76 $67.72 -73%
Roche Holding 1RO €392.80 €240.14 -39%
Merck & Co MRK €115.42 €118.21 +2%
Novartis AG NVSN 2,742 MXN 1,964 MXN -28%
AstraZeneca PLC AZN $158.50 $127.32 -20%
Novo Nordisk A/S NOVOB kr 299.50 kr 409.46 +37%
Sanofi SNYN 770.00 MXN 1,041 MXN +35%
GSK plc GSKN 917.00 MXN 879.08 MXN -4%
Bayer Aktiengesellschaft BAYER 17,685 HUF 14,810 HUF -16%

Compare Johnson & Johnson, with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Johnson & Johnson, (JNJ) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $169.04 versus a price of $262.08, about −36% (overvalued).
What is the fair value of JNJ?
Our model-based fair value for Johnson & Johnson, is $169.04 (as of Aug 13, 2026), built from audited fundamentals. The current price is $262.08.
What is the quality score of JNJ?
Johnson & Johnson, has a Quality Score of 81/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Johnson & Johnson, (JNJ)?
Johnson & Johnson, reported trailing-twelve-month revenue of about $96.4B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of JNJ?
The net profit margin of Johnson & Johnson, is about 21.8%, meaning it keeps roughly 21.8% of revenue as net income. Based on the latest reported figures.
Does Johnson & Johnson, pay a dividend?
Johnson & Johnson, currently shows a dividend yield of about 2.33% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Johnson & Johnson, and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.