Johnson & Johnson logo JNJ - Johnson & Johnson

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 21
HOLD 16
SELL 3
STRONG
SELL
0
| PRICE TARGET: $286.53 DETAILS
HIGH: $320.00
LOW: $255.00
MEDIAN: $282.00
CONSENSUS: $286.53
UPSIDE: 16.54%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 59.2% above fair value
Current Price $245.87
Bear Case $132.36 46.2% downside ($132.36 - $245.87) / $245.87 = -46.2% $11.03 × 12x P/E
Fair Value $154.42 37.2% downside ($154.42 - $245.87) / $245.87 = -37.2% $11.03 × 14x P/E
Bull Case $176.48 28.2% downside ($176.48 - $245.87) / $245.87 = -28.2% $11.03 × 16x P/E

Adjust Assumptions

14.0x
11.03$

Key Value Driver

Normalized P/E multiple (14x base case)

Implied Market Multiple 22.3x

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) $286.53
Analyst Range $255.00 – $320.00
Divergence from AlphaVal 46%

Warnings

ℹ Wall Street's average price target is $286.53 (from 40 analysts). Our estimate is 46% 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