BMY
Bristol-Myers Squibb Co
Price:  
40.49 
USD
Volume:  
14,662,332.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Bmy Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Bristol-Myers Squibb Co (BMY) is 59.56 USD. This Bmy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.49 USD, the upside of Bristol-Myers Squibb Co is %.

The range of the Intrinsic Value is 46.07 - 80.53 USD

40.49 USD
Stock Price
59.56 USD
Intrinsic Value
Intrinsic Value Details

Bmy Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 46.07 - 80.53 59.56 47.1%
DCF (Growth 10y) 63.52 - 104.44 79.59 96.6%
DCF (EBITDA 5y) 27.98 - 96.15 60.64 49.8%
DCF (EBITDA 10y) 44.89 - 119.39 79.69 96.8%
Fair Value -15.16 - -15.16 -15.16 -137.45%
P/E (68.73) - 86.75 (1.41) -103.5%
EV/EBITDA 52.53 - 192.36 109.48 170.4%
EPV 148.63 - 185.94 167.28 313.1%
DDM - Stable (28.17) - (55.76) (41.96) -203.6%
DDM - Multi 39.25 - 61.54 48.02 18.6%

Bmy Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 82,077.28
Beta 0.33
Outstanding shares (mil) 2,027.10
Enterprise Value (mil) 128,424.28
Market risk premium 4.60%
Cost of Equity 7.22%
Cost of Debt 4.31%
WACC 6.01%