BRISTOL MYERS SQUIBB CO

BMY· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
11.3%
FY2015–2025
Net Income
20.7%
FY2015–2025
Free Cash Flow
25.9%
FY2015–2025
EPS (Diluted)
17.8%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
38.2%
NI ÷ Equity
Return on Assets
7.8%
NI ÷ Assets
Net Profit Margin
14.6%
NI ÷ Revenue
Debt / Equity
2.43x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$460.2B
Per Share (approx.)
$225.96
25% Margin of Safety
$169.47
Conservative entry
50% Margin of Safety
$112.98
Buffett's ideal entry
Growth Rate Used
15.0%
Latest FCF
$12.8B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$19.4B$4.5B$1.8B$3.6B27.6%22.9%$5.7B$4.2B
2017$20.8B$1.0B$4.2B$741.0M8.6%4.8%$7.2B$3.9B
2018$22.6B$4.9B$6.1B$4.6B35.1%21.8%$5.8B$5.3B
2019$26.1B$3.4B$7.4B$4.3B6.7%13.2%$5.6B$7.3B
2020$42.5B-$9.0B$13.3B$612.0M-23.8%-21.2%$50.3B$14.5B
2021$46.4B$7.0B$15.2B$16.7B19.5%15.1%$44.4B$14.0B
2022$46.2B$6.3B$11.9B$15.5B20.4%13.7%$39.0B$9.1B
2023$45.0B$8.0B$12.7B$16.6B27.3%17.8%$39.5B$11.5B
2024$48.3B-$8.9B$13.9B-$596.0M-54.8%-18.5%$49.4B$10.3B
2025$48.2B$7.1B$12.8B$9.8B38.2%14.6%$44.8B$10.2B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

BRISTOL MYERS SQUIBB CO (BMY) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Legal Monopoly: This isn't a consumer preference game; it's a regulatory mandate. When BMY owns the patent for a life-sustaining molecule, they don't have "customers"—they have captives. That is the purest form of a moat.
  • The "Accounting Fog" Advantage: Wall Street is obsessed with the P&L, which is currently a disaster of impairments and restructuring. But cash doesn't lie. The massive divergence between NI (-$8.9B) and FCF ($13.9B) suggests the market is pricing this as a failing business while the cash register is actually ringing loudly.
  • Mispriced Cash Cow: If you strip away the GAAP noise, you have a machine generating double-digit billions in free cash flow. If the market continues to punish them for "innovation deficits," we get to buy a high-margin toll bridge at a discount.
  • Attractiveness: This becomes a Berkshire-grade investment when the price reflects a stagnant business, but we are paid to wait while the current patent portfolio continues to print money.

🐻 The Bear Case (Charlie inverts)

  • The Patent Cliff (The Guillotine): The "moat" is a timer. Once the patent expires on Eliquis or Opdivo, the revenue doesn't just decline—it evaporates. A monopoly with an expiration date is just a countdown to irrelevance.
  • The M&A Treadmill: They are buying growth (Karuna, Rayze, Mirati) because they can't grow organically. This is the "Imperial Pharma" trap: spending billions to buy hopes and dreams to replace lost revenue, often overpaying in the process.
  • The Debt Anchor: Moving from $5.7B to $44.8B in debt is a reckless expansion of the balance sheet. In a world of higher-for-longer rates, that debt service eats the very FCF the bulls are praising.
  • The Most Likely Killer: The combination of the Inflation Reduction Act (government price caps) and the Patent Cliff. This is a structural pincer movement that permanently lowers the ceiling on pharma margins. Timeframe: 3–7 years.

💰 Valuation & Margin of Safety

The provided DCF assumes a 15% FCF growth rate—which is aggressively optimistic for a company facing patent losses and heavy debt. We must treat this value as a "best-case" ceiling.

  • Intrinsic value estimate: $225.96 per share
  • 25% margin of safety entry: $169.47 (Still likely overpaying given the risk profile)
  • 50% margin of safety entry: $112.98 (The "Buffett Ideal" for a risky pharma play)
  • Current Status: Deeply Cheap relative to the DCF, but Dangerously Priced relative to the structural decay. The gap exists because the market doesn't believe in the 15% growth rate.

Verdict: WATCH

The distance between the current market price and the DCF is seductive, but the 15% growth assumption is a hallucination. We will wait for the debt to trend downward or for one of the recent acquisitions to show a clear, non-speculative path to replacing the patent cliff revenue. We don't buy "cigar butts" that are currently on fire.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.