DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a registered customer, email : [email protected] or use Help Section!!
Selected tickers used: ['BRK-B']


We have 6 report results for ticker: BRK-B - Berkshire Hathaway, also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for BRK-B [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 467.95 as of 2025-01-20
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
BRK-B revenue 364.48B 302.09B 276.20B 245.58B 254.62B 247.84B 242.14B 223.60B 210.94B 194.70B 182.15B 162.46B 143.69B 136.19B 112.49B
BRK-B owner_earnings 36.71B 26.45B 28.71B 29.18B 28.62B 27.62B 36.59B 23.75B 23.71B 24.64B 21.20B 14.80B 14.98B 17.89B 15.85B
BRK-B cashflow::operating 49.20B 37.35B 39.43B 39.77B 38.69B 37.40B 45.78B 32.65B 31.49B 32.01B 27.70B 20.95B 20.48B 17.89B 15.85B
BRK-B cashflow::fcf 29.79B 21.89B 26.15B 26.76B 22.71B 22.86B 34.07B 19.69B 15.41B 16.82B 16.62B 11.18B 12.29B 11.91B 10.91B
BRK-B cashflow::realfcf 29.79B 21.89B 26.15B 26.76B 22.71B 22.86B 34.07B 19.69B 15.41B 16.82B 16.62B 11.18B 12.29B 11.91B 10.91B
BRK-B netincome 97.15B -22.00B 90.95B 43.25B 81.79B 4.32B 45.35B 24.43B 24.41B 20.17B 19.84B 15.31B 10.75B 13.49B 8.44B
BRK-B operatingincome 120.17B -30.50B 111.86B 55.69B 102.70B 4.00B 23.84B 33.67B 34.95B 28.11B 28.80B 22.24B 15.31B 19.05B 11.55B
BRK-B marketcap 776.89B 681.78B 669.47B 544.08B 553.88B 502.41B 489.13B 400.63B 325.49B 0.0 0.0 0.0 0.0 0.0 0.0
BRK-B ev 737.52B 675.94B 637.01B 522.68B 529.25B 488.03B 454.05B 398.84B 266.31B 0.0 0.0 0.0 0.0 0.0 0.0
BRK-B shares 2.17B 2.20B 2.27B 2.39B 2.45B 2.47B 2.47B 2.47B 0.0 0.0 0.0 0.0 0.0 0.0 0.0
BRK-B shares_calc 2.18B 2.21B 2.24B 2.35B 2.45B 2.46B 2.47B 2.46B 2.47B 0.0 0.0 0.0 0.0 0.0 0.0
BRK-B capex -19.41B -15.46B -13.28B -13.01B -15.98B -14.54B -11.71B -12.95B -16.08B -15.19B -11.09B -9.78B -8.19B -5.98B -4.94B
BRK-B depreciation 12.49B 10.90B 10.72B 10.60B 10.06B 9.78B 9.19B 8.90B 7.78B 7.37B 6.51B 6.15B 5.49B 0.0 0.0
BRK-B evToOcf 14.99 18.10 16.16 13.14 13.68 13.05 9.92 12.22 8.46 0.0 0.0 0.0 0.0 0.0 0.0
BRK-B pocf 15.79 18.25 16.98 13.68 14.32 13.43 10.69 12.27 10.34 0.0 0.0 0.0 0.0 0.0 0.0
BRK-B pe 8.00 inf 7.36 12.58 6.77 116.25 10.78 16.40 13.33 0.0 0.0 0.0 0.0 0.0 0.0

2. Vertical Data, ratio wrt to shares_calc for BRK-B [show/hide charts] Current Market Price: 467.95 as of 2025-01-20
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015
BRK-B revenue 167.33 136.87 123.36 104.66 104.12 100.72 98.13 90.96 85.57
BRK-B owner_earnings 16.85 11.98 12.82 12.43 11.70 11.23 14.83 9.66 9.62
BRK-B cashflow::operating 22.59 16.92 17.61 16.95 15.82 15.20 18.55 13.28 12.77
BRK-B cashflow::fcf 13.67 9.92 11.68 11.40 9.29 9.29 13.81 8.01 6.25
BRK-B cashflow::realfcf 13.67 9.92 11.68 11.40 9.29 9.29 13.81 8.01 6.25
BRK-B netincome 44.60 -9.97 40.62 18.43 33.45 1.76 18.38 9.94 9.90
BRK-B operatingincome 55.17 -13.82 49.96 23.73 42.00 1.63 9.66 13.70 14.18
BRK-B marketcap 356.66 308.90 299.00 231.87 226.50 204.18 198.22 162.98 132.04
BRK-B ev 338.59 306.25 284.50 222.75 216.43 198.34 184.00 162.25 108.04
BRK-B shares 1.00 1.00 1.01 1.02 1.00 1.00 1.00 1.00 0.0
BRK-B shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
BRK-B capex -8.91 -7.01 -5.93 -5.55 -6.53 -5.91 -4.74 -5.27 -6.52
BRK-B depreciation 5.73 4.94 4.79 4.52 4.12 3.97 3.72 3.62 3.16
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for BRK-B [show/hide charts] Current Market Price: 467.95 as of 2025-01-20
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
BRK-B revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
BRK-B owner_earnings 10.07% 8.76% 10.39% 11.88% 11.24% 11.14% 15.11% 10.62% 11.24% 12.66% 11.64% 9.11% 10.43% 13.14% 14.09%
BRK-B cashflow::operating 13.50% 12.36% 14.27% 16.20% 15.19% 15.09% 18.91% 14.60% 14.93% 16.44% 15.21% 12.90% 14.25% 13.14% 14.09%
BRK-B cashflow::fcf 8.17% 7.24% 9.47% 10.90% 8.92% 9.23% 14.07% 8.81% 7.30% 8.64% 9.12% 6.88% 8.55% 8.75% 9.70%
BRK-B cashflow::realfcf 8.17% 7.24% 9.47% 10.90% 8.92% 9.23% 14.07% 8.81% 7.30% 8.64% 9.12% 6.88% 8.55% 8.75% 9.70%
BRK-B netincome 26.65% -7.28% 32.93% 17.61% 32.12% 1.74% 18.73% 10.92% 11.57% 10.36% 10.89% 9.42% 7.48% 9.91% 7.50%
BRK-B operatingincome 32.97% -10.10% 40.50% 22.68% 40.33% 1.61% 9.84% 15.06% 16.57% 14.44% 15.81% 13.69% 10.66% 13.99% 10.27%
BRK-B marketcap 213.15% 225.69% 242.38% 221.55% 217.54% 202.72% 202.01% 179.17% 154.30% 0.0 0.0 0.0 0.0 0.0 0.0
BRK-B ev 202.35% 223.75% 230.63% 212.84% 207.86% 196.92% 187.52% 178.37% 126.25% 0.0 0.0 0.0 0.0 0.0 0.0
BRK-B shares 0.60% 0.73% 0.82% 0.97% 0.96% 0.99% 1.02% 1.10% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
BRK-B shares_calc 0.60% 0.73% 0.81% 0.96% 0.96% 0.99% 1.02% 1.10% 1.17% 0.0 0.0 0.0 0.0 0.0 0.0
BRK-B capex -5.33% -5.12% -4.81% -5.30% -6.28% -5.87% -4.84% -5.79% -7.62% -7.80% -6.09% -6.02% -5.70% -4.39% -4.39%
BRK-B depreciation 3.43% 3.61% 3.88% 4.31% 3.95% 3.95% 3.79% 3.98% 3.69% 3.79% 3.57% 3.79% 3.82% 0.0 0.0
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for BRK-B Current Market Price: 467.95 as of 2025-01-20
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2023 CAGR_5Y_ENDING_2023 CAGR_3Y_ENDING_2023
BRK-B revenue 7.22% 8.02% 14.07%
BRK-B owner_earnings 4.53% 5.85% 7.96%
BRK-B cashflow::operating 4.89% 5.64% 7.34%
BRK-B cashflow::fcf 6.55% 5.43% 3.64%
BRK-B cashflow::realfcf 6.55% 5.43% 3.64%
BRK-B netincome 19.09% 86.36% 30.96%
BRK-B operatingincome 17.52% 97.48% 29.22%
BRK-B marketcap inf 9.11% 12.61%
BRK-B ev inf 8.61% 12.16%
BRK-B shares inf -2.49% -3.14%
BRK-B shares_calc inf -2.41% -2.45%
BRK-B capex -2.69% -5.62% -12.48%
BRK-B depreciation 6.03% 5.01% 5.62%
BRK-B evToOcf inf 2.81% 4.49%
BRK-B pocf inf 3.29% 4.90%
BRK-B pe inf -41.45% -14.01%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for BRK-B Current Market Price: 467.95 as of 2025-01-20
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015 CAGR_5Y_2014
BRK-B netincome 86.36% -24.45% 30.07% 12.12% 32.31% -26.28% 24.26% 17.85% 12.59% 19.03%
BRK-B operatingincome 97.48% -18.50% 27.14% 9.77% 29.58% -32.61% 1.40% 17.06% 12.90% 19.46%
BRK-B marketcap 9.11% 6.87% 10.81% 10.82% inf inf inf inf inf 0.0
BRK-B ev 8.61% 8.28% 9.82% 14.44% inf inf inf inf inf 0.0
BRK-B shares -2.49% -2.23% -1.68% inf inf inf inf inf 0.0 0.0
BRK-B shares_calc -2.41% -2.21% -1.85% -0.98% inf inf inf inf inf 0.0
BRK-B capex -5.62% -5.41% -0.49% 4.33% -1.01% -5.27% -3.54% -8.76% -17.95% -20.13%
BRK-B depreciation 5.01% 3.47% 3.79% 6.38% 6.43% 8.48% 8.35% 10.14% inf inf
BRK-B evToOcf 2.81% 12.78% 5.75% 9.21% inf inf inf inf inf 0.0
BRK-B pocf 3.29% 11.29% 6.71% 5.76% inf inf inf inf inf 0.0
BRK-B pe -41.45% 2374.44% -14.81% -1.15% inf inf inf inf inf 0.0

6. Rolling 9 yearly CAGR report Showing SUMMARY report for BRK-B Current Market Price: 467.95 as of 2025-01-20
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
BRK-B shares inf inf inf inf inf inf
BRK-B shares_calc inf inf inf inf inf inf
BRK-B capex -2.69% -3.63% -3.34% -5.01% -10.35% -11.31%
BRK-B depreciation 6.03% 5.90% 6.36% 7.58% inf inf
BRK-B evToOcf inf inf inf inf inf inf
BRK-B pocf inf inf inf inf inf inf
BRK-B pe inf inf inf inf inf inf


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...