Welcome to Reverse DCF page to understand market expectations about your interested Stock   



We have 2 report results for ticker: BRK-B - Berkshire Hathaway, also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies


1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for BRK-B price: 409.62 as of date: 2024-06-23 [show/hide charts] Current Market Price: 409.62 as of 2024-06-23

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 expectedGrowthRate_MarketIsPricing
BRK-B PE_YEAR_2026 = 7 44.5%
BRK-B PE_YEAR_2026 = 10 29.95%
BRK-B PE_YEAR_2026 = 15 14.69%
BRK-B PE_YEAR_2026 = 20 4.75%
BRK-B PE_YEAR_2026 = 25 -2.44%
BRK-B PE_YEAR_2026 = 30 -8.0%
BRK-B PE_YEAR_2026 = 40 -16.19%
BRK-B input_data {"marketcap": 892250668800.0, "cashflow_fcf_key": 49196000000.0, "discount_rate": 0.1, "period": 3}
BRK-B input_data_url_param input_data={"marketcap": 892250668800.0, "cashflow_fcf_key": 49196000000.0, "discount_rate": 0.1, "period": 3}
In this report, we are doing Reverse DCF assuming for today's current price: 409.62 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 3 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 3 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for BRK-B
6. override link: reverse dcf with override in URL for BRK-B
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker




2. Showing REVERSE_DCF_RAW report for BRK-B [show/hide charts] Current Market Price: 409.62 as of 2024-06-23

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 6.17B 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 370.13B 292.28B 0.0 0.0 0.0 0.0
BRK-B ev 824.19B 788.39B 683.94B 580.17B 574.99B 572.15B 573.22B 474.23B 338.04B 387.07B 316.78B 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 2.46B 0.00B 0.00B 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 2.47B 2.47B 0.0 0.0 0.0 0.0


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

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...