EN DE
Data-driven stock valuation

Johnson & Johnson (JNJ) fair value: what the stock is really worth

We calculate from audited financials what Johnson & Johnson is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.

  1. Compare price with fair valuebelow fair value = cheap, above = expensive
  2. Check the quality50 and up solid, 75 and up strong
  3. Watch it or check another stockalert when fair value or trend changes

Healthcare · US · Market cap $611B · ISIN US4781601046

At a glance

JJ Johnson & Johnson logo Johnson & Johnson JNJ · US
Price$275.23
Fair Value$169.04
Upside−38.6%
Quality82/100

A strong business, but trading 63% above our fair value of $169.04.

As of Sep 6, 2026, the fair value of Johnson & Johnson is $169.04 per share against a price of $275.23, so the fair value sits 39% below the price. A model estimate from reported figures, not an analyst target.

Healthy Growth (revenue 5y +2.7 %/yr)
Highly profitable · 21.8% net margin
Low debt · generates free cash flow
·1.89% dividend yield
!Mixed vs. peers (6/15)
Wide moat 85/100
Evidence: High Range $106.21 to $254.91

Fair value as of: Sep 6, 2026

From 26 valuation models · updated yesterday

Share price +6.8% over the past month.

Watch Johnson & Johnson for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • A high-quality business (quality 82/100), 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.

Price vs Fair Value (5 years)

$278.43 $134.35 Fair Value $169.04 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 6, 2026.

How to read this chart

60‑month range $134.35 – $278.43 · fair‑value band $106.21 – $254.91 · the $275.23 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 Sep 6, 2026.

Full chart & analysis →

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

Analysis

Johnson & Johnson (JNJ) currently trades at $275.23, while our model-based Fair Value estimate is $169.04, implying the stock looks roughly 62.8% overvalued today. The Quality Score stands at 82/100 (high quality), in the Healthcare sector. Bull case: the Growth Earnings group reads highest at a median of $206.75 per share, and 0 of the 26 models we run sit above the $275.23 price. Bear case: the Asset-Based group reads lowest at $22.70, and 26 of the 26 models stay below the price. Evidence for this calculation is 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 Sep 6, 2026

Scenario range: $106.21 (bear) to $254.91 (bull), the price of $275.23 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades near its 52-week high and 89% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at −13% fair-value upside, at −39%, JNJ screens richer than that median.

Fair Value models

Based on fiscal year 2025 figures (about 8 months old). Earnings retained since then ($2.36 per share) are deliberately not added.

Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →

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
FCF DCF $86.62 $137.23 $215.65 79
Growth DCF $89.23 $135.50 $203.59 78
Owner Earnings $133.69 $209.42 $326.75 75
All 26 models by family
DCF Models
FCF DCF $86.62 $137.23 $215.65 79
Owner Earnings $133.69 $209.42 $326.75 75
5Y Revenue Exit $75.41 $120.93 $177.75 72
5Y EBITDA Exit $108.17 $180.68 $263.53 74
5Y P/E Exit $131.05 $222.41 $316.13 70
10Y Revenue Exit $76.00 $118.61 $173.21 66
10Y EBITDA Exit $99.69 $160.48 $238.65 68
10Y P/E Exit $114.46 $189.73 $278.79 63
Earnings-Based
Graham-Dodd $75.72 $205.99 $270.03 65
Lynch FV $40.61 $58.01 $75.42 61
PEG = 1.0 $40.61 $58.01 $75.42 57
EPV $74.14 $88.66 $101.58 74
Dividend Discount
Gordon GGM $49.47 $108.01 $181.73 65
DDM Multi-Stage $49.47 $78.81 $111.48 66
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 66
EV/EBITDA $136.18 $184.30 $232.43 67
EV/Revenue $73.98 $109.19 $144.41 53
Asset-Based
NCAV (Graham) $16.94 $22.70 $33.87 54
Growth DCF
Growth DCF $89.23 $135.50 $203.59 78
Rev-Margin DCF $75.41 $121.56 $172.88 72
Economic Profit
Residual Income $76.33 $100.92 $653.07 64
ROIC Compounder $79.14 $102.10 $128.62 72
Growth Earnings
Growth-Adj P/E $144.72 $206.75 $268.77 67

Widest divergence: Growth Earnings ($206.75) versus Asset-Based ($22.70). Highest evidence: FCF DCF (79).

Notify me when JNJ reaches fair value

Put JNJ on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 31.9
P/S ratio 9.06 P/E × margin
EPS (TTM) $8.64 price ÷ EPS = P/E 31.9
Dividend yield 1.9% payout 60.2%
Net margin 28.5% FY2025
Return on equity 26.4% TTM
More key figures
Profitability
Return on assets (EBIT) 12.2% avg 5y
Operating margin 27.4% TTM
Growth
Revenue (TTM) $96.4B TTM
Revenue growth (YoY) +9.9% 3y avg +5.6%
EPS growth (YoY) −52.9%
Balance sheet & cash flow
Free cash flow $19.7B FY2025
Net debt $28.2B FY2025 · ≈ 1.4 yrs of FCF

Figures from reported company fundamentals · as of Sep 6, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 82/100

Of which business quality 76 · Market factors (momentum, volatility) 86

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 73
Price trend over the last 3–12 months (market factor)
52W Momentum 98
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

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. revenue 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. revenue 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. revenue 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%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+15.2%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+13.3%
Dividend yield1.9%
Trend Two data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.5Y 14.4% vs 10Y 6.8%, picking up
Operating margin (EBIT) Operating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.23.9% (2020) → 27.2% (2025) · rising
Worst earnings drop58% (2024) · in USD
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 %

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

EBIT margin −0.8 %
Tax rate +0.9 %
Residual (interest, one-offs) +2.5 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

JNJ screens 63% overvalued. Compare with Eli Lilly and Company →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Drug Manufacturers - General · 75 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.

Valuation
Quality Score 82 · Top 25%
Fair Value upside −39% · Below median
Profitability
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
Growth and dividend
Revenue growth 10% · Above median
Dividend yield (TTM) 1.9% · Below median
Balance sheet
Debt / equity 0.48× · Above median

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

P/E (TTM) 31.9× · Pricier than median
P/B 7.49× · Priciest 25%
P/S (TTM) 6.34× · Priciest 25%
P/FCF 31.0× · Priciest 25%
EV/EBITDA 18.4× · Pricier than median
PEG 4.95× · Priciest 25%

What the price implies (reverse DCF)

The inverse question: what free-cash-flow growth must Johnson & Johnson deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.

Implied FCF growth, 10 years+10.6 % per year
Achieved revenue growth, 5 years+2.7 % p.a.
Sector median revenue growth+4.4 %
FCF yield on price2.95 %
Discount rate (WACC) in the models7.6 %

The price demands an acceleration versus past growth: a high bar the company still has to clear. Ranking of the largest stocks →

Context: sector, industry, market

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE50 · sector 29
PAST100 · sector 49
HEALTH76 · sector 94
DIVIDEND38 · sector 42

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

Insider activity: 46/100

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

Similar stocks

10 more Drug Manufacturers - General stocks, each showing price versus our Fair Value estimate (as of Sep 6, 2026).

Stock Price Fair Value vs Fair Value
Eli Lilly and Company LLY $1,149 $389.47 −66%
AbbVie Inc ABBV $256.46 $67.72 −74%
Roche Holding RO CHF 374.60 CHF 306.54 −18%
Merck & Co MRK €131.98 €101.38 −23%
Novartis AG NOVN CHF 123.74 CHF 114.90 −7%
Novo Nordisk A/S NOVOB kr 295.50 kr 409.46 +39%
Amgen Inc AMGN $437.23 $252.02 −42%
Gilead Sciences, Inc GILD $151.00 $146.50 −3%
Pfizer Inc PFE $28.45 $24.87 −13%
Bristol-Myers Squibb Company BMY $66.58 $75.98 +14%

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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Frequently asked questions

Is Johnson & Johnson (JNJ) overvalued or undervalued?
As of Sep 6, 2026, our model estimates a fair value of $169.04 versus a price of $275.23, about −39% upside (overvalued).
What is the fair value of JNJ?
Our model-based fair value for Johnson & Johnson is $169.04 (as of Sep 6, 2026), built from audited fundamentals. The current price: $275.23.
What is the quality score of JNJ?
Johnson & Johnson has a Quality Score of 82/100. 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 price target for Johnson & Johnson (JNJ)?
Our model-based price target is the fair value of $169.04 (as of Sep 6, 2026) from 26 valuation models. Cautious scenario $106.21, optimistic scenario $254.91. It is a calculation from audited fundamentals, not an analyst target.
What is the Johnson & Johnson stock forecast for 2026?
Our models put fair value at $169.04, about −39% upside versus a price of $275.23 (overvalued). Cautious scenario $106.21, optimistic scenario $254.91. The calculation is refreshed regularly with new filings.
What is the revenue of Johnson & Johnson (JNJ)?
Johnson & Johnson reported trailing-twelve-month revenue of about $96.4B (latest available figure, as of Sep 6, 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 1.89% relative to its recent price (as of Sep 6, 2026).
What growth is priced into Johnson & Johnson (JNJ)?
For today's price to be fair in a discounted-cash-flow model, Johnson & Johnson would have to grow free cash flow by +10.6 % per year for ten years (discount rate 7.6 %, then 2 % perpetual growth). Over the last 5 years revenue grew +2.7 % per year. As of Sep 6, 2026.
What discount rate (WACC) does the fair value of JNJ use?
Our models discount Johnson & Johnson at 7.6 %: a base by market capitalisation (mega), damped by beta 0.24, country premium for USA. The same rate applies in all 26 models.
Free · no account needed

Watch Johnson & Johnson in the live analysis

One click puts Johnson & Johnson on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.