JNJ - Johnson & Johnson
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$282.08
DETAILS
HIGH:
$305.00
LOW:
$255.00
MEDIAN:
$282.00
CONSENSUS:
$282.08
UPSIDE:
5.24%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
80% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
14.0x
11.03$
Key Value Driver
Normalized P/E multiple (14x base case)
Implied Market Multiple
24.3x
Plain-Language Summary
Applying a 14x P/E to adjusted EPS of $11.03, the base-case value is $154.42 per share. DDM cross-check: $130.76.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (40 analysts)
$282.08
Analyst Range
$255.00 – $305.00
Divergence from AlphaVal
45%
Warnings
Wall Street's average price target is $282.08 (from 40 analysts). Our estimate is 45% below the consensus -- consider that gap carefully.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples