Berkshire Hathaway Inc - Class B
Berkshire Hathaway Inc. (Berkshire) is a holding company owning subsidiaries engaged in a number of diverse business activities. The Company is engaged in the insurance businesses conducted on both a primary basis and a reinsurance basis, a freight rail transportation business and a group of utility, and energy generation and distribution businesses. Berkshire also owns and operates a number of other businesses engaged in a variety of activities. In October 2012, HomeServices acquired a 66.7% interest in the residential real estate brokerage franchise network in the United States. The Company's insurance underwriting operations are consisted of the sub-groups, including GEICO and its subsidiaries, General Re and its subsidiaries, Berkshire Hathaway Reinsurance Group and Berkshire Hathaway Primary Group. In May 2013, Berkshire acquired the remaining 20% stake in IMC International Metalworking Companies BV.
BRK-B's revenue grew at a 3.9% CAGR over the last 6 years.
Current Price
$477.35
-0.24%GoodMoat Value
$759.38
59.1% undervaluedBerkshire Hathaway Inc - Class B (BRK-B) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
BRK-B DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Berkshire Hathaway Inc - Class B (BRK-B). Estimate the intrinsic value of BRK-B stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $31.04. Free cash flow: $25.04B. FCF growth rate: 1.64%. WACC: 10.00%. Shares outstanding: 2156.1M. GoodMoat fair value: $759.38.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateBerkshire Hathaway Inc - Class B's true worth.