Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
110.12 USD134.83 USD157.86 USD
-56.94%
134.83 USDCurrent price is 56.9% below the base model value.
B
US
BMY.US · BRISTOL MYERS SQUIBB CO
US · US
Latest price58.06 USD
30D+3.16%
Vs. base value-34%
Research summary
BMY.US latest organized financial period shows revenue declined -0.22% YoY and net income grew +179% YoY. Current price is about 58.06 USD, while the model base case is about 88 USD; the current price sits -34% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue48B USD
Net income7B USD
Free cash flow13B USD
Operating cash flow14B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price58.06 USD
Base value88.00 USD
Vs. base-34%
Price date2026/04/29
77.08 USD88.00 USD104.73 USD
-34.03%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
44.03 USD41.16 USD51.60 USD
+41.05%
41.16 USDCurrent price is 41.1% above the base model value.Adjusted reference: 47.35 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-5.3%
Current price implies roughly -5.3% annualized FCF growth.
-5.3%Current price implies roughly -5.3% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:25
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Integration and restructuring costs | Restructuring | -116M USD | Medium |
| 2025/12/31 | Restructuring charges | Restructuring | -445M USD | Medium |
| 2024/12/31 | Integration and restructuring costs | Restructuring | -449M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -1B USD | Medium |
| 2023/12/31 | Integration and restructuring costs | Restructuring | -574M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -865M USD | Medium |
| 2022/12/31 | Integration and restructuring costs | Restructuring | -1B USD | Medium |
| 2022/12/31 | Restructuring charges | Restructuring | -178M USD | Medium |
| 2021/12/31 | Integration and restructuring costs | Restructuring | -1B USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -401M USD | Medium |
| 2020/12/31 | Integration and restructuring costs | Restructuring | -2B USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -1B USD | Medium |
| 2025/09/30 | Integration and restructuring costs | Restructuring | -115M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -401M USD | Medium |
| 2025/06/30 | Integration and restructuring costs | Restructuring | -84M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -457M USD | Medium |
| 2025/03/31 | Integration and restructuring costs | Restructuring | -32M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -105M USD | Medium |
| 2024/09/30 | Integration and restructuring costs | Restructuring | -447M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -1B USD | Medium |
| 2024/06/30 | Integration and restructuring costs | Restructuring | -346M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -1B USD | Medium |
| 2024/03/31 | Integration and restructuring costs | Restructuring | -112M USD | Medium |
| 2024/03/31 | Restructuring charges | Restructuring | -348M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 48B USD | 7B USD | 8B USD | 13B USD | 3.46 | 3.74 |
| 2024/12/31 | Annual | 48B USD | -9B USD | -7B USD | 14B USD | -4.41 | -3.69 |
| 2023/12/31 | Annual | 45B USD | 8B USD | 9B USD | 13B USD | 3.86 | 4.55 |
| 2022/12/31 | Annual | 46B USD | 6B USD | 8B USD | 12B USD | 2.95 | 3.52 |
| 2021/12/31 | Annual | 46B USD | 7B USD | 9B USD | 15B USD | 3.12 | 3.89 |
Ad placement