As of 2025-06-19, the Intrinsic Value of Berkshire Hathaway Inc (BRK.A) is 555.05 USD. This BRK.B valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 485.14 USD, the upside of Berkshire Hathaway Inc is 14.40%.
The range of the Intrinsic Value is 397.43 - 924.55 USD
Based on its market price of 485.14 USD and our intrinsic valuation, Berkshire Hathaway Inc (BRK.A) is undervalued by 14.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 397.43 - 924.55 | 555.05 | 14.4% |
| DCF (Growth 10y) | 521.23 - 1,139.18 | 707.13 | 45.8% |
| DCF (EBITDA 5y) | 1,032.03 - 1,178.04 | 1,103.00 | 127.4% |
| DCF (EBITDA 10y) | 1,165.66 - 1,414.62 | 1,284.09 | 164.7% |
| Fair Value | 935.23 - 935.23 | 935.23 | 92.77% |
| P/E | 468.36 - 488.56 | 485.59 | 0.1% |
| EPV | 179.96 - 232.41 | 206.18 | -57.5% |
| DDM - Stable | 384.20 - 1,095.31 | 739.75 | 52.5% |
| DDM - Multi | 606.07 - 1,342.47 | 835.08 | 72.1% |
| Market Cap (mil) | 1,049,100.80 |
| Beta | 0.49 |
| Outstanding shares (mil) | 2,162.47 |
| Enterprise Value (mil) | 1,132,847.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.94% |
| Cost of Debt | 4.28% |
| WACC | 7.47% |