Back to BRK-B Overview
NYQ · Valuation Lab
BRK-B
Berkshire Hathaway Inc.
Last$518.85
Market cap1.1T
EV/EBITDA-2.3x
Intrinsic value
$1315.05
MoS +60.5% · Undervalued
Assuming 16.3% FCF margin and 4.4% Y1–5 growth.
Upside to price
EV (DCF)1.6T
Terminal share67%
Expected IV$1396.03
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 67% of EV
PV of stage FCFs525.7B
PV of terminal value1T
Enterprise value1.6T
Net cash / (debt)268.5B
Equity value1.8T
Intrinsic value / share$1315.05
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 391.9B | 63.9B | 59.8B | 93.6% |
| Y2 | 409.2B | 66.7B | 58.5B | 87.7% |
| Y3 | 427.2B | 69.6B | 57.2B | 82.1% |
| Y4 | 446B | 72.7B | 55.9B | 76.9% |
| Y5 | 465.6B | 75.9B | 54.6B | 72.0% |
| Y6 | 475.8B | 77.6B | 52.3B | 67.4% |
| Y7 | 486.3B | 79.3B | 50B | 63.1% |
| Y8 | 497B | 81B | 47.9B | 59.1% |
| Y9 | 507.9B | 82.8B | 45.8B | 55.3% |
| Y10 | 519.1B | 84.6B | 43.8B | 51.8% |
| Terminal | — | — | 1T | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.