First Time Loading...

Berkshire Hathaway Inc

Watchlist Manager
Berkshire Hathaway Inc Logo
Berkshire Hathaway Inc
Price: 616 561 USD -0.72% Market Closed
Updated: Mar 1, 2024

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Mar 1, 2024.

Estimated DCF Value of one BRK.A stock is 467 110.92 USD. Compared to the current market price of 616 561 USD, the stock is Overvalued by 24%.

Base Case
467 110.92 USD
Overvaluation 24%
DCF Value
Worst Case
Base Case
Best Case
467 110.92
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 467 110.92 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 66.3B USD. The present value of the terminal value is 214.7B USD. The total present value equals 281B USD.

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 281B USD
+ Cash & Equivalents 30.8B USD
+ Investments 495B USD
Firm Value 806.8B USD
- Debt 124.8B USD
- Minority Interest 9.4B USD
Equity Value 672.6B USD
/ Shares Outstanding 1.4m
BRK.A DCF Value 467 110.92 USD
Overvalued by 24%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

369.3B 462.2B
Operating Income
49.6B 74.4B
11.9B 23.9B

See Also

Discover More

What is the DCF value of one BRK.A stock?

Estimated DCF Value of one BRK.A stock is 467 110.92 USD. Compared to the current market price of 616 561 USD, the stock is Overvalued by 24%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Berkshire Hathaway Inc's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 281B USD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 467 110.92 USD per share.