DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Bristol-Myers Squibb Company (BMY)

Healthcare | Drug Manufacturers - General

Today's Price

$62.98

Today's Fair Value

$59.31 -5.83%

Margin of Safety

-6.19%

Projected Value (5Y)

$95.52 +51.67%

Dividends Paid (5Y)

$14.26

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 26.8% | CAGR (5y): -0.37%

Diluted Shares Growth Rate

Regression: 2.98% | CAGR (5y): -2%

Dividend Growth Rate

Regression: 4.95% | CAGR (5y): 5.51%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 9.52x)

Discount Rate