AAPL 203.88 +0.14 (+0.07%)MSFT 123.45 +0.4 (+0.33%)FB 178.27 +0.03 (+0.02%)ZNGA 5.44 +0.09 (+1.59%)NVDA 186.25 +0.19 (+0.10%)WBA 54.62 -0.33 (-0.60%)GOOG 1237.48 -0.16 (-0.01%)PIH 5.25 -0.05 (-0.94%)
AAPL 203.88 +0.14 (+0.07%)MSFT 123.45 +0.4 (+0.33%)FB 178.27 +0.03 (+0.02%)ZNGA 5.44 +0.09 (+1.59%)NVDA 186.25 +0.19 (+0.10%)WBA 54.62 -0.33 (-0.60%)GOOG 1237.48 -0.16 (-0.01%)PIH 5.25 -0.05 (-0.94%)

Discounted Cash Flow (DCF) Analysis Unlevered

NVR Inc. Quote

NVR Inc. (NVR)

3,093.86 25.72 Consumer Cyclical
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data NVR Quote NVR Inc.

Balance Sheet Data NVR Quote NVR Inc.

Weighted Average Cost Of Capital NVR Quote NVR Inc.

Share Price $ 3093.86
Diluted Shares Outstanding 4
Cost of Debt
Tax Rate 17.0
After-tax Cost of Debt 3.4
Risk Free Rate
Market Risk Premium
Cost of Equity 7.88
Total Debt 598.00
Total Equity 12,375.44
Total Capital 12,973.44
Debt Weighting 4.61
Equity Weighting 95.39
Wacc

Build Up Free Cash NVR Quote NVR Inc.

Terminal Value NVR Quote NVR Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 7.7
Free cash flow (t+1) 1,056.05
Terminal Value 28,541.79
Present Value of Terminal Value 19,697.12

Intrinsic Value NVR Quote NVR Inc.

Enterprise Value 22,922
Net Debt -114
Equity Value 23,036
Shares Outstanding 4
Equity Value Per Share 5,759

Results Unlevered DCF NVR Quote NVR Inc.