investorscraft@gmail.com

Intrinsic ValueJohnson & Johnson (JNJ.SW)

Previous CloseCHF135.40
Intrinsic Value
Upside potential
Previous Close
CHF135.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Johnson & Johnson operates as a diversified healthcare leader with a robust presence across three key segments: Consumer Health, Pharmaceuticals, and Medical Devices. The company’s Consumer Health division leverages trusted brands like NEUTROGENA, TYLENOL, and BAND-AID to serve everyday wellness needs, while its Pharmaceutical segment focuses on high-growth therapeutic areas such as immunology, oncology, and infectious diseases. The Medical Devices segment, anchored by products like ACUVUE contact lenses and orthopaedic solutions, reinforces its leadership in elective and essential healthcare. J&J’s vertically integrated model—spanning R&D, manufacturing, and global distribution—enables it to maintain pricing power and resilience against sector volatility. Its scale and diversified portfolio mitigate risks from patent cliffs or regulatory pressures in any single segment. The company’s strategic focus on innovation, evidenced by its pipeline in oncology and immunology, positions it to capitalize on aging demographics and rising global healthcare expenditure. With a century-long reputation for quality and a direct-to-consumer and B2B distribution network, J&J commands premium pricing and customer loyalty across markets.

Revenue Profitability And Efficiency

In FY 2023, Johnson & Johnson reported revenue of CHF 85.2 billion, with net income of CHF 35.2 billion, reflecting a strong 41.3% net margin. Operating cash flow stood at CHF 22.8 billion, underscoring efficient working capital management. Capital expenditures of CHF 4.5 billion indicate disciplined reinvestment, with a focus on high-return projects in pharmaceuticals and medical devices.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 13.72 highlights J&J’s earnings robustness, supported by its high-margin Pharmaceutical segment. The company’s capital efficiency is evident in its ability to generate substantial free cash flow (CHF 18.4 billion after capex), which funds dividends, share buybacks, and strategic acquisitions without compromising balance sheet health.

Balance Sheet And Financial Health

J&J maintains a solid financial position with CHF 21.9 billion in cash and equivalents against CHF 30.4 billion in total debt, reflecting a conservative leverage profile. Its investment-grade credit rating and strong liquidity provide flexibility for R&D and M&A, even in volatile macroeconomic conditions.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, driven by its Pharmaceutical segment’s innovation pipeline and Medical Devices’ recovery post-pandemic. A dividend of CHF 37.54 per share and a long history of increases underscore its commitment to shareholder returns, supported by reliable cash flows.

Valuation And Market Expectations

Market expectations for J&J remain positive, with its diversified model and pipeline offsetting sector-specific risks. The stock’s low beta suggests resilience, while its valuation reflects premium pricing for stable earnings and dividend growth.

Strategic Advantages And Outlook

J&J’s competitive moat lies in its brand equity, global scale, and R&D prowess. Near-term headwinds include pharmaceutical pricing pressures and device supply chain normalization, but its diversified portfolio and innovation focus position it for sustained long-term growth in global healthcare markets.

Sources

Company annual report (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount