As of 2025-05-29, the Intrinsic Value of Berkshire Hathaway Inc (BRK.A) is 554.50 USD. This BRK.B valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 503.11 USD, the upside of Berkshire Hathaway Inc is 10.20%.
The range of the Intrinsic Value is 391.14 - 955.65 USD
Based on its market price of 503.11 USD and our intrinsic valuation, Berkshire Hathaway Inc (BRK.A) is undervalued by 10.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 391.14 - 955.65 | 554.50 | 10.2% |
| DCF (Growth 10y) | 512.80 - 1,177.90 | 706.48 | 40.4% |
| DCF (EBITDA 5y) | 1,036.13 - 1,241.61 | 1,135.56 | 125.7% |
| DCF (EBITDA 10y) | 1,165.95 - 1,490.25 | 1,318.87 | 162.1% |
| Fair Value | 930.47 - 930.47 | 930.47 | 84.94% |
| P/E | 463.74 - 491.88 | 473.23 | -5.9% |
| EPV | 177.43 - 235.16 | 206.30 | -59.0% |
| DDM - Stable | 379.53 - 1,134.65 | 757.09 | 50.5% |
| DDM - Multi | 598.06 - 1,394.57 | 837.69 | 66.5% |
| Market Cap (mil) | 1,093,529.80 |
| Beta | 0.49 |
| Outstanding shares (mil) | 2,173.54 |
| Enterprise Value (mil) | 1,177,276.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.91% |
| Cost of Debt | 4.28% |
| WACC | 7.45% |