Valuation models
price $19.31 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused14.76 – 27.1119.32at modelDCF · Perpetuity growth · 10y15.81 – 28.1920.395% undervaluedDCF · EBITDA exit · 5y26.27 – 28.9727.5830% undervaluedDCF · EBITDA exit · 10y24.92 – 29.8027.2429% undervaluedP/E · peers23.33 – 30.5329.1834% undervaluedP/E · own history21.90 – 29.1423.7019% undervaluedPEG—20.807% undervaluedEV/EBITDA · peers18.53 – 33.3825.0323% undervaluedEV/Revenue · peers16.53 – 30.6324.0720% undervaluedEarnings power value4.92 – 9.896.86181% overvaluedDividend discount18.55 – 48.0028.4932% undervaluedWall St. consensus target—18.504% aboveCost of capital (WACC)—6.81%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
19.32
Kenvue closed at $19.31 — right at the model value.
14.76the model's range27.11
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
6.86 – 29.18
Wall St. target
18.50 4% above
Below model, 1y
25 of 30 days
How it is valued
Valued asMature & stable
Revenue declining (~-1% recent)Moderate margins (10% net margin)Strong dividend yieldHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.