← JNJ forward model

JNJ · Forward model · Neuroscience

What has to happen in Neuroscience

Model as of

This page changes Neuroscience inside the complete JNJ model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

JNJ forward model
Horizon
Consolidated fair value $219.68 all other verticals held in this portfolio case
Final-quarter revenue $3.35B 10% of company revenue
Explicit segment contribution $18.70B EBITDA less segment capex, before corporate items

Neuroscience

Basis quarter$2.34B
Final quarter$3.35B
Implied CAGR+7%
Final revenue mix10%

SPRAVATO plus CAPLYTA (Intra-Cellular, closed April 2025) turned a flat franchise into a mid-teens grower; the 2025 Q2 step is acquisition, not organic.

Last four quarters
2025 Q3 $2.02B Reported
2025 Q4 $2.12B Reported
2026 Q1 $2.17B Reported
2026 Q2 $2.34B Reported
SPRAVATOCAPLYTAINVEGA SUSTENNA/TRINZACONCERTA (declining)Other neuroscience
Sequential growth +2.6%/qtr decaying toward +1.2% 2.6% a quarter against +13.9% year over year; the 2025 Q2 jump was the CAPLYTA deal, not run-rate.
Neuroscience

Latest: $3.35B (2031Q2E)

Period Value
2023Q1 $1.80B
2023Q2 $1.79B
2023Q3 $1.74B
2023Q4 $1.80B
2024Q1 $1.80B
2024Q2 $1.78B
2024Q3 $1.75B
2024Q4 $1.77B
2025Q1 $1.65B
2025Q2 $2.05B
2025Q3 $2.02B
2025Q4 $2.12B
2026Q1 $2.17B
2026Q2 $2.34B
2026Q3E $2.40B
2026Q4E $2.46B
2027Q1E $2.51B
2027Q2E $2.57B
2027Q3E $2.62B
2027Q4E $2.68B
2028Q1E $2.73B
2028Q2E $2.78B
2028Q3E $2.83B
2028Q4E $2.88B
2029Q1E $2.93B
2029Q2E $2.98B
2029Q3E $3.02B
2029Q4E $3.07B
2030Q1E $3.12B
2030Q2E $3.16B
2030Q3E $3.21B
2030Q4E $3.26B
2031Q1E $3.30B
2031Q2E $3.35B

Assumptions & reasoning

  • 2025 Q1 $1,647M to 2025 Q2 $2,051M is the Intra-Cellular and CAPLYTA acquisition, closed April 2025, not organic acceleration. Year-over-year comparisons become clean only from 2026 Q2.
  • Left aseasonal: the Q1 window spread of 11.6% is larger than the whole 8.3% amplitude, because the acquisition step sits inside the sample. That is an acquisition date, not a calendar.
JNJ model map

Explore another vertical