BRK-B Berkshire Hathaway Inc.
Financial Services
Price
$522.08
Intrinsic value
$328.39
Buy price
$262.71
Discount
-59.0%
DCF walkthrough
This ticker is valued with the excess-return model (bank/insurer/lender), not the operating-cash-flow DCF, so growth-rate and years-of-growth sliders don't apply - only the discount rate (used as cost of equity) and margin of safety do.
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $45,969,000,000.00
- Total debt
- $128,598,999,040.00
- Cash & STI
- $365,513,998,336.00
- Shares out.
- 2,154,663,423
Overvalued
Intrinsic value$327.10
Buy price (with MOS)$261.68
Current price$522.08
Discount to intrinsic value-59.6%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 8.8%
- Current ROE
- 9.3%
- Minimum ROE
- -4.8%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.18x
Moat proxy
WEAK_PROXYCash-flow reliability
NOT_APPLICABLE- Operating CF / Net income
- 0.54x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR+trough_adj
- Valuation model
- EXCESS_RETURN
- Debt as % of DCF PV
- 41.1%
- Public economic interest
- 99.7%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.