|
Market Closed -
Other stock markets
|
After hours 08:00:00 pm | |||
| 164.78 USD | +6.19% |
|
164.80 | +0.02% |
| Jul. 13 | Earnings, inflation data confront resilient US stocks rally | RE |
| Jul. 11 | S&P 500 ends down as tariffs sour sentiment | RE |
Company Valuation: Johnson & Johnson
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 405,780 | 451,622 | 464,228 | 377,317 | 349,226 | 396,473 | - | - |
| Change | - | 11.3% | 2.79% | -18.72% | -7.44% | 13.53% | - | - |
| Enterprise Value (EV) 1 | 415,861 | 453,765 | 480,368 | 383,722 | 361,338 | 402,868 | 387,857 | 375,435 |
| Change | - | 9.11% | 5.86% | -20.12% | -5.83% | 11.49% | -3.73% | -3.2% |
| P/E ratio | 28x | 22x | 26.4x | 11.4x | 25.1x | 15.8x | 18.4x | 17.8x |
| PBR | 9.34x | 6.09x | 6.16x | 5.84x | 4.88x | 5.3x | 4.79x | 4.28x |
| PEG | - | 0.5x | -1.9x | 0x | -0.4x | 0.2x | -1.3x | 5.51x |
| Capitalization / Revenue | 4.91x | 4.82x | 4.89x | 4.43x | 3.93x | 4.34x | 4.17x | 4x |
| EV / Revenue | 5.04x | 4.84x | 5.06x | 4.51x | 4.07x | 4.41x | 4.08x | 3.79x |
| EV / EBITDA | 15.3x | 12.4x | 14.7x | 12.6x | 10.7x | 12.1x | 11.1x | 9.95x |
| EV / EBIT | 16.9x | 15.5x | 16x | 14x | 13.7x | 13.5x | 12.3x | 11.2x |
| EV / FCF | 20.6x | 23x | 28x | 21x | 18.2x | 16.1x | 16.8x | 15.9x |
| FCF Yield | 4.85% | 4.35% | 3.58% | 4.76% | 5.49% | 6.22% | 5.96% | 6.3% |
| Dividend per Share 2 | 3.98 | 4.19 | 4.45 | 4.7 | 4.91 | 5.246 | 5.399 | 5.666 |
| Rate of return | 2.58% | 2.44% | 2.51% | 3% | 3.39% | 3.18% | 3.28% | 3.44% |
| EPS 2 | 5.51 | 7.81 | 6.73 | 13.72 | 5.79 | 10.43 | 8.947 | 9.236 |
| Distribution rate | 72.2% | 53.6% | 66.1% | 34.3% | 84.8% | 50.3% | 60.3% | 61.3% |
| Net sales 1 | 82,584 | 93,775 | 94,943 | 85,159 | 88,821 | 91,394 | 95,157 | 99,140 |
| EBITDA 1 | 27,145 | 36,634 | 32,630 | 30,414 | 33,805 | 33,207 | 34,899 | 37,721 |
| EBIT 1 | 24,574 | 29,244 | 29,965 | 27,460 | 26,466 | 29,903 | 31,544 | 33,514 |
| Net income 1 | 14,714 | 20,878 | 17,941 | 35,153 | 14,066 | 22,845 | 21,100 | 21,546 |
| Net Debt 1 | 10,081 | 2,143 | 16,140 | 6,405 | 12,112 | 6,395 | -8,616 | -21,037 |
| Reference price 2 | 154.14 | 171.55 | 177.56 | 156.74 | 145.05 | 164.78 | 164.78 | 164.78 |
| Nbr of stocks (in thousands) | 2,632,543 | 2,632,597 | 2,614,484 | 2,407,279 | 2,407,623 | 2,406,073 | - | - |
| Announcement Date | 1/26/21 | 1/25/22 | 1/24/23 | 1/23/24 | 1/22/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 14.87x | 4.16x | 11.44x | 3.38% | 373B | ||
| 36.3x | 11.99x | 27.31x | 0.77% | 693B | ||
| 26.58x | 6.4x | 13.41x | 3.51% | 329B | ||
| 16.64x | 6.03x | 12.06x | 3.05% | 299B | ||
| 14.05x | 3.47x | 8.57x | 3.87% | 255B | ||
| 17.27x | 4.6x | 11.14x | 3.3% | 235B | ||
| 22.12x | 4.13x | 12.16x | 2.29% | 218B | ||
| 10.44x | 3.39x | 7.33x | 3.95% | 205B | ||
| 22.37x | 5.73x | 11.06x | 3.28% | 157B | ||
| 11.47x | 2.87x | 7.01x | 6.94% | 140B | ||
| Average | 19.21x | 5.28x | 12.15x | 3.43% | 290.44B | |
| Weighted average by Cap. | 22.09x | 6.42x | 14.77x | 2.9% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- JNJ Stock
- Valuation Johnson & Johnson
Select your edition
All financial news and data tailored to specific country editions
