AAPL 193.32 +0.46 (+0.24%)MSFT 133.04 +0.1 (+0.08%)FB 181.4 +1.03 (+0.57%)ZNGA 6.2 +0.08 (+1.23%)NVDA 144.91 +0.48 (+0.33%)WBA 52.67 +0.01 (+0.02%)GOOG 1088.38 +1.34 (+0.12%)PIH 5.73 0 (0.00%)
AAPL 193.32 +0.46 (+0.24%)MSFT 133.04 +0.1 (+0.08%)FB 181.4 +1.03 (+0.57%)ZNGA 6.2 +0.08 (+1.23%)NVDA 144.91 +0.48 (+0.33%)WBA 52.67 +0.01 (+0.02%)GOOG 1088.38 +1.34 (+0.12%)PIH 5.73 0 (0.00%)

Discounted Cash Flow (DCF) Analysis Unlevered

NVR Inc. Quote

NVR Inc. (NVR)

3,443.62 6.74 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 $ 3443.62
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 13,774.48
Total Capital 14,370.48
Debt Weighting 4.15
Equity Weighting 95.85
Wacc

Build Up Free Cash NVR Quote NVR Inc.

Terminal Value NVR Quote NVR Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 7.8
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 Unlevered DCF NVR Quote NVR Inc.