Stock Analysis on Net

Johnson & Johnson (NYSE:JNJ)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Johnson & Johnson, EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 28, 2025 Dec 29, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Net earnings 26,804 14,066 35,153 17,941 20,878
Less: Net earnings from discontinued operations, net of tax 21,827
Add: Income tax expense 5,777 2,621 1,736 3,784 1,898
Earnings before tax (EBT) 32,581 16,687 15,062 21,725 22,776
Add: Interest expense, net of portion capitalized 971 755 772 276 183
Earnings before interest and tax (EBIT) 33,552 17,442 15,834 22,001 22,959
Add: Depreciation and amortization of property and intangibles 7,503 7,339 7,486 6,970 7,390
Earnings before interest, tax, depreciation and amortization (EBITDA) 41,055 24,781 23,320 28,971 30,349

Based on: 10-K (reporting date: 2025-12-28), 10-K (reporting date: 2024-12-29), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The financial performance, as indicated by earnings metrics, exhibits fluctuations over the five-year period. A notable trend is the increase in EBITDA from 2021 to 2025, despite interim declines. Net earnings demonstrate significant volatility, while both EBIT and EBT show a similar pattern of decline followed by recovery.

EBITDA Trend
EBITDA began at US$30,349 million in 2021, decreased to US$23,320 million in 2023, and then increased substantially to US$41,055 million in 2025. The 2022 value of US$28,971 million represents a moderate decrease from the prior year, while 2024 shows a slight increase to US$24,781 million before the significant jump in 2025. This suggests improving operational profitability in the latter years of the period.
Relationship between EBITDA and Other Earnings Metrics
EBITDA consistently exceeds EBIT and EBT throughout the period, as expected, due to the exclusion of depreciation, amortization, interest, and taxes. The difference between EBITDA and EBIT is relatively stable, indicating consistent depreciation and amortization expenses. However, the gap between EBIT and EBT fluctuates, reflecting changes in the tax burden.
Net Earnings Volatility
Net earnings experienced a decrease from US$20,878 million in 2021 to US$17,941 million in 2022, followed by a substantial increase to US$35,153 million in 2023. A significant decline occurred in 2024, with net earnings falling to US$14,066 million, before recovering to US$26,804 million in 2025. This volatility suggests that factors beyond operational profitability, such as tax rates or one-time events, significantly impact the bottom line.
EBIT and EBT Movements
Both EBIT and EBT followed a similar trajectory. They decreased from 2021 to 2023, reaching lows of US$15,834 million and US$15,062 million respectively, then increased in 2024 and 2025 to US$33,552 million and US$32,581 million. This parallel movement indicates a strong correlation between operational performance and tax implications.

In summary, the period demonstrates a complex financial picture. While EBITDA shows a positive long-term trend, net earnings are subject to considerable fluctuation. The recovery in EBITDA, EBIT, and EBT in 2024 and 2025 suggests a potential improvement in underlying business performance, but the volatility of net earnings warrants further investigation.

AI Ask an analyst for more


Enterprise Value to EBITDA Ratio, Current

Johnson & Johnson, current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 609,870
Earnings before interest, tax, depreciation and amortization (EBITDA) 41,055
Valuation Ratio
EV/EBITDA 14.85
Benchmarks
EV/EBITDA, Competitors1
AbbVie Inc. 25.57
Amgen Inc. 14.37
Bristol-Myers Squibb Co. 10.16
Danaher Corp. 21.06
Eli Lilly & Co. 33.70
Gilead Sciences Inc. 14.52
Merck & Co. Inc. 11.35
Pfizer Inc. 12.07
Regeneron Pharmaceuticals Inc. 12.54
Thermo Fisher Scientific Inc. 17.60
Vertex Pharmaceuticals Inc. 23.17
EV/EBITDA, Sector
Pharmaceuticals, Biotechnology & Life Sciences 17.75
EV/EBITDA, Industry
Health Care 17.11

Based on: 10-K (reporting date: 2025-12-28).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Johnson & Johnson, historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 28, 2025 Dec 29, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 608,279 390,710 383,498 428,242 439,101
Earnings before interest, tax, depreciation and amortization (EBITDA)2 41,055 24,781 23,320 28,971 30,349
Valuation Ratio
EV/EBITDA3 14.82 15.77 16.45 14.78 14.47
Benchmarks
EV/EBITDA, Competitors4
AbbVie Inc. 26.08 26.97 20.79 13.31 13.44
Amgen Inc. 14.47 15.31 14.13 12.97 13.22
Bristol-Myers Squibb Co. 10.28 48.23 6.51 9.46 8.65
Danaher Corp. 23.29 22.34 26.41 18.42 21.05
Eli Lilly & Co. 35.45 55.99 85.35 37.76 29.86
Gilead Sciences Inc. 14.76 35.86 10.41 13.89 8.57
Merck & Co. Inc. 12.07 9.90 51.30 13.91 12.18
Pfizer Inc. 12.25 10.60 22.50 6.12 8.64
Regeneron Pharmaceuticals Inc. 13.07 13.55 20.16 15.27 6.68
Thermo Fisher Scientific Inc. 19.40 19.89 21.83 20.25 20.21
Vertex Pharmaceuticals Inc. 24.32 231.93 21.57 14.91 18.92
EV/EBITDA, Sector
Pharmaceuticals, Biotechnology & Life Sciences 18.39 22.07 22.59 13.58 13.16
EV/EBITDA, Industry
Health Care 17.72 21.03 20.27 14.00 14.33

Based on: 10-K (reporting date: 2025-12-28), 10-K (reporting date: 2024-12-29), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 See details »

2 See details »

3 2025 Calculation
EV/EBITDA = EV ÷ EBITDA
= 608,279 ÷ 41,055 = 14.82

4 Click competitor name to see calculations.


The Enterprise Value to EBITDA ratio exhibited fluctuations over the five-year period. Initially, the ratio increased before decreasing again, suggesting shifts in the market’s assessment of the company’s value relative to its operating performance.

Enterprise Value (EV)
Enterprise Value decreased from US$439,101 million in 2021 to US$383,498 million in 2023, representing a decline over two years. A slight increase to US$390,710 million was observed in 2024, followed by a substantial rise to US$608,279 million in 2025.
Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
EBITDA experienced a decline from US$30,349 million in 2021 to US$23,320 million in 2023. Similar to Enterprise Value, EBITDA showed an increase in 2024, reaching US$24,781 million, and a significant increase in 2025, reaching US$41,055 million.
EV/EBITDA Ratio – Trend Analysis
The EV/EBITDA ratio began at 14.47 in 2021 and increased to 14.78 in 2022. A subsequent increase to 16.45 was noted in 2023, indicating a relatively higher valuation multiple. The ratio then decreased to 15.77 in 2024. Finally, the ratio decreased to 14.82 in 2025, despite the substantial increases in both EV and EBITDA, suggesting that the growth in EBITDA outpaced the growth in Enterprise Value during that year.

The concurrent movements in Enterprise Value and EBITDA suggest a correlation between overall company valuation and operating profitability. The increase in both metrics in 2025, coupled with the decreasing ratio, indicates a potentially more favorable valuation from an EBITDA perspective at the end of the observed period.

AI Ask an analyst for more