$86.54
Below FV▲ +36.0% against the close used
Model range $29.13 – $134.37
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$29.13Fair value$86.54Bull$134.37
FairClose
52-week traded range
52W low $42.6052W high $68.09
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Bristol Myers Squibb closed at $63.64, 26.5% below the consensus fair value of $86.54 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 18.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$125.06
+96.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$29.13
-54.2%
√(22.5 × EPS × BVPS)
EPS=3.46, BVPS=10.9 · outside Graham range (P/E 18.4, P/B 5.8) — asset-light, treat as a rough floor
P/E Fair Value
$69.20
+8.7%
EPS × 20x (sector P/E)
EPS=3.46, Sector P/E=20x
Peter Lynch (PEG)
$43.22
-32.1%
EPS × Growth% (PEG = 1 is fair)
EPS=3.46, g=12.5%
EV/EBITDA
$89.31
+40.3%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=13.34B
Dividend Discount (DDM)
$134.37
+111.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.49, r=10%, g=8%
Book Value (P/B)
$69.77
+9.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10.9, ROE=31.6%, g=6%, r=10%
Reverse DCF
$63.64
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: 12.5%
Margin of Safety
$55.85
-12.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=74.46, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.