Intrinsic Value
JOHNSON & JOHNSON · JNJ
Conservative
More adverse but historically defensible assumptions.
$54.41
Base
The model's central intrinsic-value estimate.
$123.31
Optimistic
More favorable but historically defensible assumptions.
$238.70
Last available close: $262.12 · Aug 13, 2026
Market comparison unavailable — price data is stale. No valuation gap is shown, because comparing today's intrinsic value with an old close would read as a statement about today.
Scenarios are the same model run under different but historically defensible assumptions. They are not price targets. Where a valuation gap is shown it is a comparison with a recent close, not a forecast return; where the price is stale, no gap is shown at all.
Confidence reflects data completeness, accounting quality, and model reliability. It is not a probability of future price.
Valuation drivers
- Normalized operating margin
- 22.5%
- Normalized NOPAT margin
- 19.1%
- Revenue growth
- 4.3%
- WACC
- 7.52%
- Terminal growth
- 2.50%
- Reinvestment method
- capital turnover
- Terminal-value share
- 64.7%
Model notes (1)
- Minority interest not reported
Model details
- Normalization
- V1
- Scenario
- V2
- Confidence
- V1
- Engine version
- valuation-1.0.1-share-units-terminal
- Data snapshot
- filed:2026-02-11