AAPL 200.08 +0.73 (+0.37%)MSFT 134.09 +0.28 (+0.21%)FB 187.72 +0.09 (+0.05%)ZNGA 5.87 -0.01 (-0.26%)NVDA 159.35 -0.9 (-0.56%)WBA 52.51 +0.02 (+0.03%)GOOG 1077.28 +2.66 (+0.25%)PIH 5.38 +0.03 (+0.47%)
AAPL 200.08 +0.73 (+0.37%)MSFT 134.09 +0.28 (+0.21%)FB 187.72 +0.09 (+0.05%)ZNGA 5.87 -0.01 (-0.26%)NVDA 159.35 -0.9 (-0.56%)WBA 52.51 +0.02 (+0.03%)GOOG 1077.28 +2.66 (+0.25%)PIH 5.38 +0.03 (+0.47%)

Discounted Cash Flow (DCF) Analysis Levered

NVR Inc. Quote

NVR Inc. (NVR)

3,276.77 23.47 Consumer Cyclical
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow NVR Quote NVR Inc.

Weighted Average Cost Of Capital NVR Quote NVR Inc.

Share Price $ 3276.77
Diluted Shares Outstanding 4
Cost of Debt
Tax Rate 35.8
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 7.88
Total Debt 596.00
Total Equity 13,107.08
Total Capital 13,703.08
Debt Weighting 4.35
Equity Weighting 95.65
Wacc

Build Up Free Cash Flow NVR Quote NVR Inc.

Terminal Value NVR Quote NVR Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 7.8
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value NVR Quote NVR Inc.

Enterprise Value -
Net Debt 201
Equity Value -
Shares Outstanding 4
Equity Value Per Share -

Results Levered DCF NVR Quote NVR Inc.