Skip to content
StockMarketAgent
Direct answer
BMY trades against a final fair-value range of $68.85-$100.89, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $68.8, high $101, with mid-point at $84.5.
Stock analysis

BMY fair value $69–$101

By StockMarketAgent.AI team· supervised by
已分析: 2026-05-10下次更新: 2026-08-10Methodology v2.5Review: automatedArchetype: Turnaround
View archive
股价
$56.16
▲ +28.39 (+50.55%)
公允价值
$85
$69–$101
评级
强力买入
confidence 80/100
上行空间
+50.5%
upside to fair value
安全边际
$71.87
MoS level · 15%
市值
$114.7B
P/E fwd 9.1
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • Composite fair value $85 with high case $101.
  • Implied upside of 50.5% to fair value.
  • Moat 6.5/10 · confidence 80/100 · Turnaround.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$85
Margin of safety
+33.6%
Confidence
80/100
Moat
6.5/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$56.16Price
Low $68.85
Mid $84.55
High $100.89

BMY trades against a final fair-value range of $68.85-$100.89, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Intangible Assets
    Intangible Assets
  • Economies of Scale
    Economies of Scale
  • Cycle upside
    Rapid adoption of next-generation biologics and targeted oncology therapies driving multiple expansion.

§2 看空情景

Bristol-Myers Squibb is facing a massive loss of exclusivity wave. A failure in executing its new product launches would transform its 9.1x distressed multiple into a value trap, threatening the sustainability of its 70% dividend payout.

该论点可能失败的方式

Pipeline Replacement Failure

· High

New assets like Opdualag and Camzyos completely fail to offset the multi-billion-dollar revenue crater from the Revlimid and Eliquis patent cliff.

FV impact
Fair value collapses toward $40.

Severe IRA Margin Compression

· Medium

Regulatory and pricing pressures under the Inflation Reduction Act permanently compress operating margins well below the projected 29%.

FV impact
Limits fair value upside to $60.

Dilutive Desperation M&A

· Low

Management pursues aggressively overpriced acquisitions to patch the pipeline gap, significantly destroying ROIC and elevating debt.

FV impact
Structural multiple compression to 7x.
需关注的早期预警信号
指标当前触发阈值
Quarterly sales misses for newly launched pipeline assets.MonitorDeterioration versus the report thesis
Operating margin compressing sequentially below 25%.MonitorDeterioration versus the report thesis
Debt-to-EBITDA expanding beyond 3.5x as earnings trough.MonitorDeterioration versus the report thesis
Failure to revert the suppressed 0.32x Capex/DA ratio.MonitorDeterioration versus the report thesis
Management messaging hinting at dividend payout adjustments.MonitorDeterioration versus the report thesis

§3 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3CAGR
期间2022-12-312023-12-312024-12-312025-12-31Trend
营业收入$46.16B$45.01B$48.30B$48.20B+1.4%
毛利$36.02B$34.31B$34.33B$34.26B-1.7%
营业利润$9.10B$8.20B$5.89B$13.72B+14.7%
净利润$6.33B$8.03B$-8.95B$7.05B+3.7%
每股收益(摊薄)$2.95$3.86$-4.41$3.46+5.5%
EBITDA$19.22B$19.37B$3.17B$15.23B-7.5%
研发$9.51B$9.30B$11.16B$9.95B+1.5%
销售管理费用$7.81B$7.77B$8.41B$7.27B-2.4%

质量评分

Piotroski F 评分
8 / 9
0–9 质量综合
Altman Z 评分
2.25
破产风险 (>3 安全)
Beneish M 评分
-2.68
盈利操纵风险
OCF / 净利润
2.01×
>1 表示盈利质量高
会计质量门槛
Pass
经行业调整门槛
ROIC
13.5%
投入资本回报率
第 3 节

Numbers analysis

现金流

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

资本配置

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
INTRINSIC VALUE FAQ

BMY intrinsic value questions

  1. BMY (BMY)'s intrinsic value is triangulated from discounted earnings at two cost-of-equity levels (strict CAPM with raw beta, moderate with adjusted beta), with owner earnings used as a floor for high-growth names.
FAQ

BMY — frequently asked questions

  1. Based on our latest analysis, BMY looks meaningfully undervalued. The current price is $56.2 versus a composite fair-value midpoint of $84.5 (range $68.8–$101), which implies roughly 50.5% upside to the midpoint.
Related coverage

Names readers of BMY also follow

Same archetype: turnaround