• Home
  • About
  • Team
  • Contacts
  • Blog

Berkshire Hathaway intrinsic value

  1. Home
  2. Blog
  3. Berkshire Hathaway i ...

Portfolio manager’s Letter February 2003

Berkshire Hathaway intrinsic value have increased substantially

Three years ago in March 2000 Warren Warren Buffett gave his most direct hint about the value of his company, when he said that he would buy the Class A stock for $45,000. Since he only buys with a margin of safety we know that his estimate of Berkshire Hathaway intrinsic value at the time was substantially in excess of the $45,000 figure.

I am reasonably sure the Berkshire Hathaway intrinsic value (and Hence Warren Buffett’s potential purchase price) have increased substantially in the three years since then. The question is, by how much?

The Companies Net Asset Value has not changed much because a lot of air has been let out of the equity portfolio. This drop in the value of the stocks since 2000 and the changing nature of Berkshire Hathaway, means that Net Asset Value is no longer a good guide to determining the Berkshire Hathaway intrinsic value.

So how can we guess what Warren Buffett’s buy-back figure would be today?

The Table below lists 15.6 billion that Berkshire Hathaway has spent in the last three years on loans, acquisitions and expansions. This total, if employed at Warren Buffett’s target rate of thirteen percent pre-tax would yield 2.0 billion annually and could easily justify a ten to fifteen billion dollar bump the Berkshire Hathaway intrinsic value.

From the table below we can see that in last the three years while Berkshire Hathaway’s Net Asset Value has only grown by 6.9%, its Revenue has grown by 82%.

Berkshire Hathaway Acquisitions (in Millions)

2000
Cort $386
Ben Bridge Jewelry (Est.) $264
Justin $570
US investment (Est.) $50
Benjamin Moore & Co $1,100
Total 2000 $2,370
2001
Shaw Industries $2,100
Johns Manville $1,800
Mitek $400
XTRA $580
Total 2001 $4,880
2002
Acquisitions
12.7% of Shaw inds. $324
Albecca Inc. $225
Fruit of the Loom $730
Garan Incorporated $270
CTB International $180
Pampered Chef (Guess) $900
Sub Total $2,629
MidAmerica
Northern Natural Gas $950
Kern River Acquisition $900
Kern River Expansion $1,200
Sub Total $3,050
Loans and Financings
LVLT Convert. $100
Williams co. Pref. $275
Williams Loan $450
TXU Corp. Pref. $250
Oakwood Homes $215
Comdisco $490
Insurance Syndicates $801
Sub Total $2,631
Total 2002 $8,310
Three year Total $15,560

The net income of the operating companies has grown by 342%, Its float by 60%, Earnings before investment gains are up 450%.

None of this is to say that Berkshire Hathaway will actually buy stock if the price of the Class A declines to $60,000, or $55,000, or at any lower price.

“Berkshire Hathaway’s Revenue (If you include its share of MidAmerican) rose by an average of 27.5% annually for the last three years.”

Berkshire Hathaway Growth for the Last Three Years
In Billions of Dollars
Year 1999 2000 2001 2002 (Est) Average Per Year
Revenue (Includes MidAmerica) $24.00 $37.10 $41.70 $43.80 27.5%
Net Asset Value $57.70 $61.72 $57.95 $61.70 2.3%
Float $25.29 $27.87 $35.51 $40.50 20.0%
Net Inc. from Operating Companies (After-tax) $0.51 $1.00 $1.47 $2.26 114.4%
Earnings Before Investment $0.67 $0.94 -$0.05 $3.70 150.5%

Even though there are no elephants in sight at the present time the scent is beginning emerge from the bush, and Warren Buffett being something of a pack-rat when it comes to cash, may very well decide to keep his ammunition intact. When the Elephants do start to emerge, Warren Buffett may have a better use for the shareholders money.

But whether there is a buy-back or not, It seems pretty obvious that Berkshire Hathaway in the low sixties is trading at a substantial discount to Berkshire Hathaway intrinsic value. The progress of the last three years has gone largely unnoticed by the market and most of the financial press, but that does not make it any less real.

It is interesting to note that, in 2000 Alice Schroeder at Morgan Stanley was valuing Berkshire Hathaway at $90,000 and Warren Buffett was buying at $45,000. Now, Alice has raised her valuation to $120,000. Does this mean that Warren will be buying at $60,000?

The Table below shows the change in Berkshire Hathaway’s theoretical buy-out price based on internal growth of 10%, 12%, or 15%. We know that Warren and Charlie have both said that because of its size, they do not think that Berkshire Hathaway can grow at a 15% rate, so 15% is probably a bit of a stretch. The 10% or 12% figures do not seem totally unrealistic.

Change in Buy-Out Price

Theoretical Rate of Internal Growth Stock Price
  2000 2001 2002 2003
10 Percent $45,000.00 $49,500.00 $54,450.00 $59,895.00
12 Percent $45,000.00 $50,400.00 $55,440.00 $60,984.00
15 Percent $45,000.00 $51,750.00 $59,512.50 $68,439.38

Back in 2000 there was discussion to the effect that Warren Buffett’s buy-in point would establish a price floor, or an essentially risk free entry point for purchasing the stock. This was, of course, was mostly wishful thinking, but I do believe Warren Buffett’s $45,000 offer in 2000 was an important marker for Berkshire Hathaway intrinsic value of the stock.

Further I believe that there is a point somewhere in this neighborhood where the risk associated with buying Berkshire Hathaway’s stock is very reasonable compared to the potential gain that an investor can expect from a long term position.

02/01/2003



Leave a Reply Cancel Reply

Your email address will not be published.


Comment


Name

Email

Url


Blog Archive

2020

  • The Stock Market

2019

  • Behavioral Investing

2018

  • Trumped
  • Warren Buffett vs Wall Street
  • Globalism, 1982-2000 Bull Market

2017

  • Volatility Underlying Calm Market
  • What’s new with CB&I?
  • Passive Investing
  • Economic Cycles
  • Current Stock Market 2017 Comment

2016

  • Global Plastics Summit Highlights
  • Value Investing vs Index Investing
  • How to Play an Index Bubble
  • Successful Investors
  • Is the Market Overvalued?
  • Operating Earnings
  • Article by investment manager in Bay Hill Living
  • Building Foundation

2015

  • 3G Culture – Dream Big
  • Myopic Loss Aversion
  • CBI Nuclear Energy
  • St Joe Company
  • What’s in a Word? Plastics.
  • Are Bonds Safer Than Stocks?

2014

  • Chicago Bridge and Iron
  • CAMEX 2014
  • Global Economy October 2014
  • Fluor Corporation
  • Interesting Quotes from Daily Journal Annual Meeting
  • The Daily Journal Annual Meeting
  • Albemarle Corporation
  • Triumph Group
  • The American Energy Revolution
  • Singapore

2013

  • St Joe Company Update
  • Hedge Fund Managers
  • Triumph Group Inc.
  • Bitter Brew
  • An Antifragile Portfolio

2012

  • Leucadia National Corporation
  • This Time it is Different
  • Successful traders psychology
  • St Joe Company
  • Learning from Pain

2011

  • Long Cycles – Part II
  • Long Cycle
  • Nasty Month for Market
  • Make a Buck with Fortescue Metals Group
  • Berkshire Hathaway Look Through Earnings
  • St Joe Company Inc
  • Successful Investment Management
  • A Look Into Latin American Market
  • The Mother of all Quarters
  • 2010 Investment year results

2010

  • Fault Lines
  • US Market 2010
  • Berkshire Hathaway Third Quarter 2010
  • The Stock Market 2010
  • Berkshire Hathaway Second Quarter 2010
  • Berkshire Hathaway Performance
  • Long Term Greedy
  • Goldman Sachs
  • Berkadia and Leucadia
  • USG corporation
  • Berkshire Hathaway 2009 2010
  • Why Capitalism Works

2009

  • The Lords of Finance
  • The $44 Billion Dollar Train Set
  • Berkshire Hathaway 3rd Quarter 2009
  • Career Risk for Investment Manager
  • Berkshire Hathaway financial statements
  • Berkshire Hathaway Preferred Stock
  • Moral Hazard
  • Credit Default Swap
  • The Shadow Banking System
  • Learning Things the Hard Way
  • Our C-System
  • 2008 Investment results

2008

  • Investment Risk
  • Bear Markets
  • Generational Events
  • Orange sheets – Money is doing better
  • Inflation Not The Problem
  • Tipping Point
  • Long Term Capital Management
  • Financial Insurance
  • Western Refining Inc
  • Berkshire Hathaway Year To Date
  • Berkshire Hathaway Cash Flow
  • 2007 investment results

2007

  • Investment results 4th Quarter 2007
  • Greenspan on Inflation
  • Berkshire Hathaway Third Quarter 2007
  • Berkshire Hathaway Operating income 2007
  • Berkshire Hathaway Hedge Fund
  • Leveraged Buyouts
  • Stability Unstable
  • Weak Dollar
  • Berkshire Hathaway Chairman’s Letter
  • Steel Dynamics
  • Breakwater Resources
  • 2006 Investment year results

2006

  • New Investment Stocks
  • Equitas
  • Berkshire Hathaway Third Quarter 2006
  • Hurricane Synergy
  • Berkshire Hathaway Second Quarter 2006
  • Fat Pitch
  • Perfectly Obvious
  • Berkshire Hathaway Growth Rate
  • Berkshire Hathaway First Quarter 2006
  • Berkshire Hathaway Annual Report 2006
  • Inflation Is
  • 2005 Investment year results

2005

  • Exogenous Events
  • The Easy Money
  • Look-Through Earnings
  • High-Risk Mortgages
  • Unintended Consequences
  • Rydex Ursa Fund
  • Warren Buffett Premium
  • Private Equity
  • Latticework Mental Models
  • Buffett’s Lackluster Performance
  • 2004 Investment year results
  • Professor Smith’s Second Bubble

2004

  • Hedging Currency Disaster
  • Risk Assessment
  • Too Many Bears
  • The Chinese Century?
  • Patterned Irrationality
  • Timber
  • Costco’s Cash
  • Physics Envy by Charlie Munger
  • Asset Allocation Berkshire Hathaway
  • The Balance of Payments
  • 2003 Investment year results

2003

  • Hedge Funds
  • The trade deficit is not debt
  • Secular Bear Market
  • Which Index Funds?
  • A Different Drummer
  • Costco’s Float
  • The Power of Float
  • Berkshire Hathaway Annual Meeting 2003
  • Psychology of Human Misjudgment
  • Sitting on the Sidelines
  • Berkshire Hathaway intrinsic value
  • 2002 Investment year results

2002

  • Insurance company Moats
  • Bond Bubble
  • Berkshire Hathaway Cash Flow 2002
  • Behavioral Economics
  • The Bear Market 2002
  • Greenspan Put
  • Second Quarter Cash Flow at Berkshire Hathaway
  • Berkshire Hathaway Annual Meeting 2002
  • Red Wire – Green Wire
  • Stupid FED Tricks
  • The Bottom Line
  • 2001 Investment year results

2001

  • Don’t Fight the FED
  • Buy and Hold? – It all Depends
  • Ben Laden and Berkshire Hathaway
  • The Dinosaurs Dance
  • Costco Moat
  • Bubble Watching
  • Sit on your Ass investing
  • Berkshire Hathaway Annual Meeting 2001
  • Carnival Cruise Lines
  • 450000 Square Ft Furniture Store
  • Lunch Money Indicators – Annual report
  • Other People’s Money

2000

  • Bear Tracks
  • Build It and Money Will Come
  • Efficient Stock Market
  • Style Drift
  • Lunch Money Indicators – Options
  • Identifying Problems
  • Small Retail Stocks
  • Charlie Munger comments
  • Big Al and the Bubble Machine
  • Berkshire Hathaway Cheap
  • Index Funds
  • 16 rules for investment success
Make an appointment or contact us by phone: +1 (689) 246 49 49
© 1999 - 2022 Losch Management Company
Support by Global AGM