Johnson & Johnson (JNJ) Valuation Sheet

SOURCES: Company Data, SEC filings, Bloomberg Professional Services BIDNESS Etc. DISCLAIMER: Bidness Etc(TM) and related marks are owned by Bidness Etc. Any other trademarks appearing on this website are the property of their respective owners, and are not used to indicate the origin of goods or services offered or provided by Bidness Etc herein or to suggest approval for or affiliation with Bidness Etc. Comparable Sheet JOHNSON & ELI LILLY MERCK & PFIZER Name Average CO. INC. JOHNSON & CO INC Market Cap (USD) Enterprise Value EV/ EBITDA (ttm) EV/EBITDA 1yr 163.05bn 260.98bn 56.13bn 131.95bn 203.14bn 164.52bn 9.36x 250.83bn 11.45x 56.04bn 7.62x 144.57bn 206.64bn 9.71x 8.66x 8.95x 10.68x 8.1x 8.96x 8.05x Forward P/E P/E 1yr Forward P/FCF Dividend Yield 14.09x 14.99x 16.46 3.39% 17.3x 15.81x 21.55 2.74% 11.72x 17.97x 11.67 3.93% 13.11x 12.84x 17.78 3.81% 14.24x 13.33x 14.83 3.06% SOURCES: Company Data, SEC filings, Bloomberg Professional Services BIDNESS Etc. DISCLAIMER: Bidness Etc(TM) and related marks are owned by Bidness Etc. Any other trademarks appearing on this website are the property of their respective owners, and are not used to indicate the origin of goods services offered or provided by Bidness Etc herein or to suggest approval for or affiliation with Bidness Etc. $6 $72 $84 $96 $108 $120 Johnson & Johnson stock price based on different multiples 20.51x $5.6 $67.2 $78.4 $89.6 $100.8 $112 $5.7 $68.4 $79.8 $91.2 $102.6 $114 EPS $5.8 $69.6 $81.2 $92.8 $104.4 $116 $5.9 $70.8 $82.6 $94.4 $106.2 $118 12x 14x P/E 16x 18x 20x S&P Pharmaceutical P/E Forecasted EPS (Dec 2014) J&J Stock Price $5.85 $119.98 S&P 500 Multiple Forecasted EPS (Dec 2014) J&J Stock Price 15x $5.85 $87.75 Eli Lilly P/E Forecasted EPS (Dec 2014) J&J Stock Price 18.17 $5.85 $106.3 J&J 5yr historic avg P/E Forecasted EPS (Dec 2014) J&J Stock Price 13.56x $5.85 $79.3 SOURCES: Company Data, SEC filings, Bloomberg Professional Services BIDNESS Etc. DISCLAIMER: Bidness Etc(TM) and related marks are owned by Bidness Etc. Any other trademarks appearing on this website are the property of their respective owners, and are not used to indicate the origin of goods or services offered or provided by Bidness Etc herein or to suggest approval for or affiliation with Bidness Etc.