investorscraft@gmail.com

Intrinsic Value of NVR, Inc. (NVR)

Previous Close$7,623.24
Intrinsic Value
Upside potential
Previous Close
$7,623.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NVR, Inc. operates as a leading homebuilder in the United States, primarily focusing on the construction and sale of single-family detached homes, townhomes, and condominiums. The company operates under well-recognized brands such as Ryan Homes, NVHomes, and Heartland Homes, catering to entry-level, move-up, and luxury homebuyers. NVR distinguishes itself through a capital-efficient, asset-light model, avoiding land ownership risks by purchasing finished lots through option contracts. This strategy enhances flexibility and reduces exposure to market volatility. The company maintains a strong presence in high-growth metropolitan areas across the East Coast and Midwest, benefiting from demographic trends and urbanization. NVR’s disciplined approach to land acquisition and construction efficiency positions it as a low-cost producer in a cyclical industry, allowing it to sustain margins even during downturns. Its focus on operational execution and customer satisfaction has solidified its reputation as a reliable and scalable homebuilder.

Revenue Profitability And Efficiency

NVR reported revenue of $10.54 billion for FY 2024, with net income reaching $1.68 billion, reflecting robust profitability. The diluted EPS of $506.69 underscores strong earnings power, supported by efficient operations and disciplined cost management. Operating cash flow of $1.37 billion highlights the company’s ability to convert earnings into cash, while minimal capital expenditures ($29.21 million) indicate a lean operational model. These metrics demonstrate NVR’s ability to maintain high margins in a competitive industry.

Earnings Power And Capital Efficiency

NVR’s earnings power is evident in its high return on equity and capital-efficient business model. The company’s asset-light strategy, which minimizes land ownership, enhances capital turnover and reduces cyclical risks. With $2.61 billion in cash and equivalents, NVR maintains ample liquidity to fund growth and navigate market fluctuations. The low debt-to-equity ratio, supported by $1.02 billion in total debt, reflects prudent financial management and a strong balance sheet.

Balance Sheet And Financial Health

NVR’s balance sheet remains robust, with $2.61 billion in cash and equivalents providing significant financial flexibility. Total debt of $1.02 billion is manageable relative to its cash position and earnings capacity. The company’s conservative leverage and high liquidity position it well to withstand economic downturns and capitalize on growth opportunities. This financial health is a key differentiator in the capital-intensive homebuilding sector.

Growth Trends And Dividend Policy

NVR has consistently delivered growth through strategic market expansion and operational efficiency. While the company does not pay dividends, it prioritizes share repurchases and reinvestment in high-return projects. This approach aligns with its focus on maximizing shareholder value through capital appreciation rather than income distribution. The company’s growth trajectory is supported by favorable demographic trends and its ability to adapt to changing market conditions.

Valuation And Market Expectations

NVR’s valuation reflects its premium positioning in the homebuilding sector, driven by consistent profitability and a capital-efficient model. The market likely prices in expectations of sustained earnings growth and operational resilience. The company’s high EPS and strong cash flow generation justify its premium multiples, with investors valuing its ability to outperform peers in both upcycles and downturns.

Strategic Advantages And Outlook

NVR’s strategic advantages include its asset-light model, disciplined land acquisition strategy, and strong brand recognition. These factors enable it to maintain industry-leading margins and scalability. Looking ahead, the company is well-positioned to benefit from long-term housing demand trends, though it remains exposed to macroeconomic risks such as interest rate fluctuations. Its focus on operational excellence and financial prudence should continue to drive shareholder value.

Sources

10-K filings, company investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount