As of 2024-04-23, the Intrinsic Value of Berkshire Hathaway Inc (BRK.A) is 516.10 USD. This BRK.B valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 408.78 USD, the upside of Berkshire Hathaway Inc is %.
The range of the Intrinsic Value is 384.12 - 783.47 USD
Intrinsic Value Details
BRK.B Intrinsic Value - Valuation Summary
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 384.12 - 783.47 | 516.10 | 26.3% |
| DCF (Growth 10y) | 562.54 - 1,088.69 | 737.54 | 80.4% |
| DCF (EBITDA 5y) | 1,151.43 - 1,342.92 | 1,244.19 | 204.4% |
| DCF (EBITDA 10y) | 1,356.61 - 1,687.08 | 1,513.00 | 270.1% |
| Fair Value | 1,113.71 - 1,113.71 | 1,113.71 | 172.45% |
| P/E | 513.76 - 623.68 | 553.37 | 35.4% |
| EPV | 140.82 - 187.81 | 164.31 | -59.8% |
| DDM - Stable | 392.21 - 982.77 | 687.49 | 68.2% |
| DDM - Multi | 641.65 - 1,259.55 | 851.28 | 108.2% |
BRK.B Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) | 882,952.56 |
| Beta | 0.69 |
| Outstanding shares (mil) | 2,159.97 |
| Enterprise Value (mil) | 973,201.56 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.02% |
| Cost of Debt | 4.34% |
| WACC | 7.43% |
