Berkshire Hathaway Inc. (B)
Current price495.52USD
Fair value (est., median)535.68USD
UndervaluedFair valueOvervalued
-7.5% below fair valueTrading close to fair value.
Health Check
59.4
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Value57.5/100
Trades roughly in line with its estimated fair value.
- Discount to fair value
- 7.5%
- Price to book
- 0.97×
- Fair-value confidence
- —
Future48.9/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (18y)
- 5.8%
- Earnings CAGR (18y)
- 9.4%
Past60.1/100
A steady, profitable operating history.
- Return on equity
- 9.3%
- Net margin
- 20.4%
- Earnings CAGR (18y)
- 9.4%
- Profitable years
- 18/19
Health71/100
Balance sheet is manageable.
- Debt to equity
- 18%
- Net debt to equity
- 10.7%
- Cash covers total debt
- No
- Free cash flow
- Positive
Dividend0/100
Pays no dividend.
- Dividend yield
- —
Rewards
- Healthy balance sheet.
Risks
—
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 191.25B | 220.95B | 347.12B | 336.97B | 328.88B |
| Net Income | 89.94B | -22.76B | 96.22B | 89.00B | 66.97B |
| Net Margin | 47.0% | -10.3% | 27.7% | 26.4% | 20.4% |
| Operating Cash Flow | 39.43B | 37.35B | 49.20B | 30.59B | 45.97B |
| OCF Margin | 20.6% | 16.9% | 14.2% | 9.1% | 14.0% |
| Capital Expenditure | 13.28B | 15.46B | 19.41B | 18.98B | 20.93B |
| Free Cash Flow | 26.15B | 21.89B | 29.79B | 11.62B | 25.04B |
| FCF Margin | 13.7% | 9.9% | 8.6% | 3.4% | 7.6% |
| FCF Conversion | 29.1% | 96.2% | 31.0% | 13.1% | 37.4% |
| EPS (Diluted) | 64.32/sh | -16.28/sh | 68.81/sh | 63.64/sh | 47.89/sh |
| Dividend / Share | 0.00/sh | 0.00/sh | 0.00/sh | 0.00/sh | 0.00/sh |
Dividend return (if you buy today)
This company doesn’t currently pay a dividend, so there’s no income return to project. The fair-value gauge above covers the price side.
Dividend history
Dividend / share & historical yield (USD).
No dividend history — this company doesn’t currently pay a dividend.
Corporate actions
SStock Split
50×2010-01-21
Valuation breakdown
Fair value = median of the applicable methods (DCF، Graham).
Discounted Cash Flow
Tap to adjust assumptions
346.72 USD
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Tap to adjust assumptions
724.63 USD
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Excluded — non-positive normalized earnings
N/A
Fair Value (median)535.68 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.50%
- CAPM cost of equity
- 9.13%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Berkshire Hathaway Inc. (B) regularly?
Starting year
- Invested
- 1K/yr · 31K total(1996 → today · 31 yrs)
- your value today is
- 218.9K USD
- Total return
- +606.2%(0.0% Dividends · +606.2% Capital gain)
- Annualised (IRR)
- +10.7%
Invested31KUSD
Dividends0USD
Capital gain187.9KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.