DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Berkshire Hathaway Inc. (BRK-B)

Financial Services | Insurance - Diversified

Today's Price

$571.74

Today's Fair Value

$824961.66 +144189.65%

Margin of Safety

+99.93%

Projected Value (5Y)

$1328609.01 +232279.93%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.28% | CAGR (5y): 9.39%

Diluted Shares Growth Rate

Regression: -1.7% | CAGR (5y): -2.04%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.46x)

Discount Rate