Get your college paper done by experts

Place an order in 3 easy steps. Takes less than 5 mins.

Order Now

Create an empty timeline for the next five years

 As a new junior analyst for your firm, your first assignment is to research, analyze, and value Johnson & Johnson stock (NYSE listed).  Your boss recommends determining prices based on both the discounted cash flow method and comparable P/E ratio method.  You are concerned about your boss’s recommendation because your Corporate Finance professor explained that these two valuation methods can result in widely differing estimates when using real data. You are hoping the two methods will reach similar prices. Good luck with that!Your assignment is:

  1. Find and download the Johnson & Johnson 2020 Annual Report including Form 10-K for the fiscal year ending December 31, 2020.
  2. Go to Reuters ( and enter the symbol for Johnson & Johnson (JNJ) in the search box at the top of the web page (select Johnson & Johnson JNJ).  From the Reuters website collect the following information (you should be able to find this in the free sections) and enter it into an Excel spreadsheet:
    1. The current stock price (last trade – upper left of page)
    2. The EPS (TTM)
    3. The number of shares outstanding
    4. The Industry PE Ratio (TTM) – you may need to look elsewhere for this.
  3. From the Key Metrics tab scroll down to find the Revenue Growth Rate (5Y), enter the number in your spreadsheet.
  4. Go to Morningstar ( and enter “JNJ” into the “Search Quotes and Site” box. Select Johnson & Johnson under the U.S. Securities section.  Under “Financials” click Income Statement.  Copy and paste (or use “Export to Excel to create anew file) the most recent three years (2018-2020) of income statements into a new worksheet in your existing Excel file.  Repeat this for the balance sheets and the cash flow statements for Johnson & Johnson.  Keep (or copy) all the different financial statement data in the same Excel worksheet NOTE: Make sure you are collecting the Annual data, NOT the Quarterly data.
  5. To determine the stock value using the discounted cash flow method:
    1. Forecast the free cash flows.  Start by using the historical data from the financial statements downloaded from Morningstar to compute the three-year average of the following ratios:
      1. EBIT/Sales
      2. Tax Rate (income tax expense/income before tax)
      3. Property, plant & equipment/Sales
      4. Depreciation/property, plant & equipment
      5. Net working capital/sales
    2. Create an empty timeline for the next five years
    3. Forecast future sales based on the most recent year’s total revenue growing at the LT growth rate (5Y average) from Reuters for the first five years of the forecast.
    4. Use the average ratios from step 5. a. above to forecast EBIT, property plant & equipment, depreciation, and net working capital for the next five years.
    5. Forecast the the free cash flow for the next five years using Eq. 10.2 from the text (Section 10.1 in text).
    6. Determine the horizon enterprise value for year 5 using Eq. 10.6 and a long-term growth rate of 4% and a cost of capital of 11% for JNJ.
    7. Determine the enterprise value of the firm as the present value of the free cash flows.
    8. Determine the stock price using Eq. 10.4. Note: your enterprise value is in thousands of dollars and the number of shares outstanding Is in billions.
  6. To calculate an estimate of the JNJ price based on a comparable P/E Ratio, multiply the industry average P/E ratio by JNJ EPS.
  7. Compare the stock values from both methods to the actual stock price

two-page summarizing analysis and valuation with a few brief summary exhibits explaining how your analysis and outlook are quantified in your valuation model.  Would you recommend investing in the company? Why or why not?

"Our Prices Start at $11.99. As Our First Client, Use Coupon Code GET15 to claim 15% Discount This Month!!":

Get started

Save your time - order a paper!

Get your paper written from scratch within the tight deadline. Our service is a reliable solution to all your troubles. Place an order on any task and we will take care of it. You won’t have to worry about the quality and deadlines

Order Paper Now

How it works

Place an order

Select the paper type, page limit, discipline, and format, and then set the deadline. Specify your paper instructions and attach the additional materials.

Track the progress

Check the finished parts of the paper and ask for amendments if necessary. Use the online chat for quick communication with the writer

Receive a paper

Release the payment when you are fully satisfied with the work. Leave feedback to share your experience with our writer.

Why our online essay writing service?

All types of paper writing help

Whether you need an essay, research paper, or dissertation, We have you covered. Our writers can create any kind of academic writing. Also, we can rewrite and edit your papers.

24/7 support

If you have questions about our service or need additional details to make a request, our friendly customer support will get your issues resolved.

On time delivery

Punctuality is our second name. Your order will be delivered strictly within the deadline. If you have an urgent order, we can do it! Our writers will need at least three hours to complete it.

Let us cover any of your writing needs!

Academic Paper Writing Service

Our best writers will gladly help you with:

Coursework / Homework

  • Homework Assignment
  • Engineering Assignment
  • Statistics Assignment
  • Biology Assignment
  • Nursing Assignment
  • Chemistry Assignment


  • Essay
  • Term Paper
  • Research Paper
  • Thesis / Dissertation
  • Research Proposal
  • Editing and proofreading


  • Multiple Choice Questions
  • Short Answer Questions
  • Word Problems
  • Programming Assignment
  • Article Writing
  • Mathematics Calculations