Stock Analysis on Net

Johnson & Johnson (NYSE:JNJ)

Enterprise Value (EV)

Microsoft Excel

Current Enterprise Value (EV)

Johnson & Johnson, current enterprise value calculation

Microsoft Excel
Current share price (P) $159.68
No. shares of common stock outstanding 2,407,616,693
US$ in millions
Common equity (market value)1 384,448
Add: Preferred stock, without par value, unissued (per books)
Total equity 384,448
Add: Loans and notes payable (per books) 5,983
Add: Long-term debt, excluding current portion (per books) 30,651
Total equity and debt 421,082
Less: Cash and cash equivalents 24,105
Less: Marketable securities 417
Enterprise value (EV) 396,560

Based on: 10-K (reporting date: 2024-12-29).

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 159.68 × 2,407,616,693


Historical Enterprise Value (EV)

Johnson & Johnson, EV calculation

Microsoft Excel
Dec 29, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Share price1, 2 $157.25 $156.55 $158.24 $166.19 $161.87
No. shares of common stock outstanding1 2,407,616,693 2,408,767,228 2,604,286,303 2,629,268,158 2,628,679,824
US$ in millions
Common equity (market value)3 378,598 377,093 412,102 436,958 425,504
Add: Preferred stock, without par value, unissued (book value)
Total equity 378,598 377,093 412,102 436,958 425,504
Add: Loans and notes payable (book value) 5,983 3,451 12,771 3,766 2,631
Add: Long-term debt, excluding current portion (book value) 30,651 25,881 26,888 29,985 32,635
Total equity and debt 415,232 406,425 451,761 470,709 460,770
Less: Cash and cash equivalents 24,105 21,859 14,127 14,487 13,985
Less: Marketable securities 417 1,068 9,392 17,121 11,200
Enterprise value (EV) 390,710 383,498 428,242 439,101 435,585

Based on: 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), 10-K (reporting date: 2020-12-31).

1 Data adjusted for splits and stock dividends.

2 Closing price as at the filing date of Johnson & Johnson Annual Report.

3 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 157.25 × 2,407,616,693

Item Description The company
EV Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments. Johnson & Johnson EV decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.