BERKSHIRE HATHAWAY INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 402.1 USD | -0.69% |
|
-0.74% | +12.74% |
| Apr. 26 | Consumer Cos Up After Inflation Data -- Consumer Roundup | DJ |
| Apr. 26 | News Highlights : Top Company News of the Day - Friday at 5 PM ET | DJ |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 553,690 | 543,679 | 669,122 | 681,921 | 776,880 | 869,259 | - | - |
| Enterprise Value (EV) 1 | 529,061 | 522,284 | 636,665 | 681,921 | 776,880 | 869,259 | 869,259 | 869,259 |
| P/E ratio | 6.82 x | 13 x | 7.58 x | -30.2 x | 8.17 x | - | 21.7 x | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.17 x | 2.21 x | 2.42 x | 2.26 x | 2.13 x | 2.6 x | 2.28 x | 2.36 x |
| EV / Revenue | 2.17 x | 2.21 x | 2.42 x | 2.26 x | 2.13 x | 2.6 x | 2.28 x | 2.36 x |
| EV / EBITDA | 12,895,104 x | 13,739,316 x | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 1.3 x | 1.21 x | 1.34 x | 1.46 x | 1.4 x | 1.46 x | 1.33 x | 1.26 x |
| Nbr of stocks (in thousands) | 1,630 | 1,564 | 1,489 | 1,465 | 1,444 | 1,438 | - | - |
| Reference price 2 | 339,590 | 347,815 | 450,662 | 468,711 | 542,625 | 606,920 | 606,920 | 606,920 |
| Announcement Date | 2/22/20 | 2/27/21 | 2/26/22 | 2/25/23 | 2/24/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 254,616 | 245,510 | 276,094 | 302,089 | 364,482 | 333,716 | 381,170 | 368,510 |
| EBITDA | 42,938 | 39,571 | - | - | - | - | - | - |
| EBIT | 32,874 | 28,975 | 36,321 | - | - | - | - | - |
| Operating Margin | 12.91% | 11.8% | 13.16% | - | - | - | - | - |
| Earnings before Tax (EBT) | 101,520 | 54,967 | 110,691 | -32,439 | 120,166 | - | 47,698 | - |
| Net income | 81,417 | 42,521 | 89,795 | -22,819 | 96,223 | - | 39,814 | - |
| Net margin | 31.98% | 17.32% | 32.52% | -7.55% | 26.4% | - | 10.45% | - |
| EPS | 49,828 | 26,668 | 59,460 | -15,535 | 66,412 | - | 28,000 | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/22/20 | 2/27/21 | 2/26/22 | 2/25/23 | 2/24/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 70,583 | 71,798 | 70,810 | 76,180 | 76,934 | 78,165 | 85,393 | 92,503 | 93,210 | 93,376 | 80,406 | 90,272 | 91,877 | 92,651 | 92,370 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | 9,003 | 11,295 | 12,117 | 12,968 |
| Net income | - | - | - | - | - | - | - | - | - | - | - | 7,302 | 9,453 | 10,403 | 10,633 |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | 8.09% | 10.29% | 11.23% | 11.51% |
| EPS | - | - | - | - | - | - | 24,377 | - | - | - | - | 5,085 | 6,599 | 7,278 | 7,454 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/6/21 | 2/26/22 | 4/30/22 | 8/6/22 | 11/5/22 | 2/25/23 | 5/6/23 | 8/5/23 | 11/4/23 | 2/24/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | 24,629 | 21,395 | 32,457 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 6.2% | 5.05% | 5.78% | 6.29% | 7.22% | 4% | 4.85% | 1.4% |
| ROA (Net income/ Total Assets) | 3.14% | 5.03% | 3% | 3.23% | 3.7% | 2.1% | 1.7% | 0.7% |
| Assets | 2,590,596 | 845,735 | 2,996,763 | -706,667 | 2,599,989 | - | 2,342,000 | - |
| Book Value Per Share 1 | 261,417 | 287,031 | 335,191 | 321,579 | 387,384 | 415,718 | 457,239 | 480,076 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | 13,276 | - | - | - | - | - |
| Capex / Sales | - | - | 4.81% | - | - | - | - | - |
| Announcement Date | 2/22/20 | 2/27/21 | 2/26/22 | 2/25/23 | 2/24/24 | - | - | - |
1USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
606,920
USD
Average target price
655,745
USD
Spread / Average Target
+8.04%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| 0.00% | 239B | |
| +27.20% | 178B | |
| -7.75% | 126B | |
| +32.50% | 79.32B | |
| -5.21% | 74.17B | |
| -16.00% | 50.82B | |
| -24.57% | 38.6B | |
| +19.71% | 31.74B | |
| +14.46% | 29.82B |
- Stock Market
- Equities
- BRK.A Stock
- BRK.B Stock
- Financials Berkshire Hathaway Inc.
