Financhill
Buy
51

NVR Quote, Financials, Valuation and Earnings

Last price:
$8,087.50
Seasonality move :
4.62%
Day range:
$7,991.01 - $8,125.00
52-week range:
$6,562.85 - $8,618.28
Dividend yield:
0%
P/E ratio:
18.52x
P/S ratio:
2.44x
P/B ratio:
5.64x
Volume:
24.7K
Avg. volume:
30K
1-year change:
8.04%
Market cap:
$21.8B
Revenue:
$10.3B
EPS (TTM):
$437.24
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.7B $10.3B $9.3B $10.3B $10.3B
Revenue Growth (YoY) 18.68% 18.36% -10.14% 10.81% 0.19%
 
Cost of Revenues $6.8B $7.7B $7.1B $7.9B $8B
Gross Profit $2B $2.7B $2.2B $2.5B $2.4B
Gross Profit Margin 22.66% 25.96% 24.17% 23.82% 22.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88.6M $92.9M $91.1M $100.9M $99.5M
Other Inc / (Exp) $10.3M $42M $152.5M $149.4M --
Operating Expenses $563.4M $625.3M $680M $699.1M $699.1M
Operating Income $1.4B $2.1B $1.6B $1.8B $1.7B
 
Net Interest Expenses $53.1M $39.5M $27.7M $27.8M $28.8M
EBT. Incl. Unusual Items $1.6B $2.3B $1.9B $2.1B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $353.7M $527.6M $336.8M $433.6M $422.1M
Net Income to Company $1.2B $1.7B $1.6B $1.7B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1.7B $1.6B $1.7B $1.3B
 
Basic EPS (Cont. Ops) $345.38 $525.20 $491.52 $540.88 $462.01
Diluted EPS (Cont. Ops) $320.48 $491.82 $463.31 $506.69 $436.55
Weighted Average Basic Share $3.6M $3.3M $3.2M $3.1M $2.9M
Weighted Average Diluted Share $3.9M $3.5M $3.4M $3.3M $3.1M
 
EBITDA $1.4B $2.1B $1.6B $1.8B --
EBIT $1.4B $2.1B $1.6B $1.8B $1.7B
 
Revenue (Reported) $8.7B $10.3B $9.3B $10.3B $10.3B
Operating Income (Reported) $1.4B $2.1B $1.6B $1.8B $1.7B
Operating Income (Adjusted) $1.4B $2.1B $1.6B $1.8B $1.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.2B $2.6B $2.4B $2.8B $2.7B
Revenue Growth (YoY) -3.91% 19.44% -9.82% 17.99% -2.24%
 
Cost of Revenues $1.6B $2B $1.8B $2.1B $2.1B
Gross Profit $538.6M $614.9M $538.7M $649.1M $616M
Gross Profit Margin 24.67% 23.58% 22.91% 23.39% 22.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.4M $22.3M $21.5M $25.9M $25.9M
Other Inc / (Exp) $2.7M $22.9M $42.1M $34.7M --
Operating Expenses $149.1M $163.3M $175.6M $180.6M $168.6M
Operating Income $389.4M $451.6M $363.1M $468.5M $447.4M
 
Net Interest Expenses $13.2M $6.9M $6.8M $7M $7.2M
EBT. Incl. Unusual Items $426.8M $574.7M $484M $572.6M $468.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92.2M $120M $74M $115.2M $104.9M
Net Income to Company $334.6M $454.8M $410.1M $457.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $334.6M $454.8M $410.1M $457.4M $363.8M
 
Basic EPS (Cont. Ops) $96.48 $141.80 $128.47 $149.83 $128.51
Diluted EPS (Cont. Ops) $89.10 $133.44 $121.58 $139.93 $121.54
Weighted Average Basic Share $3.5M $3.2M $3.2M $3.1M $2.8M
Weighted Average Diluted Share $3.8M $3.4M $3.4M $3.3M $3M
 
EBITDA $394.1M $455.8M $367.4M $473.5M --
EBIT $389.4M $451.6M $363.1M $468.5M $447.4M
 
Revenue (Reported) $2.2B $2.6B $2.4B $2.8B $2.7B
Operating Income (Reported) $389.4M $451.6M $363.1M $468.5M $447.4M
Operating Income (Adjusted) $389.4M $451.6M $363.1M $468.5M $447.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.7B $10.3B $9.3B $10.3B $10.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $7.7B $7.1B $7.9B $8B
Gross Profit $2B $2.7B $2.2B $2.5B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88.6M $92.9M $91.1M $100.9M $99.5M
Other Inc / (Exp) $10.3M $42M $152.5M $149.4M --
Operating Expenses $563.4M $625.3M $680M $699.1M $699.1M
Operating Income $1.4B $2.1B $1.6B $1.8B $1.5B
 
Net Interest Expenses $53.1M $39.5M $27.7M $27.8M $28.8M
EBT. Incl. Unusual Items $1.6B $2.3B $1.9B $2.1B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $353.7M $527.6M $336.8M $433.6M $422.1M
Net Income to Company $1.2B $1.7B $1.6B $1.7B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1.7B $1.6B $1.7B $1.3B
 
Basic EPS (Cont. Ops) $346.14 $525.48 $491.53 $541.46 $462.70
Diluted EPS (Cont. Ops) $321.20 $492.17 $463.26 $507.53 $437.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $2.1B $1.6B $1.8B --
EBIT $1.4B $2.1B $1.6B $1.8B $1.5B
 
Revenue (Reported) $8.7B $10.3B $9.3B $10.3B $10.2B
Operating Income (Reported) $1.4B $2.1B $1.6B $1.8B $1.5B
Operating Income (Adjusted) $1.4B $2.1B $1.6B $1.8B $1.5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $10.3B $9.3B $10.3B $10.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.7B $7.1B $7.9B $8B --
Gross Profit $2.7B $2.2B $2.5B $2.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $92.9M $91.1M $100.9M $99.5M --
Other Inc / (Exp) $42M $152.5M $149.4M $54.2M --
Operating Expenses $625.3M $680M $699.1M $699.1M --
Operating Income $2.1B $1.6B $1.8B $1.5B --
 
Net Interest Expenses $39.5M $27.7M $27.8M $28.8M --
EBT. Incl. Unusual Items $2.3B $1.9B $2.1B $1.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $527.6M $336.8M $433.6M $422.1M --
Net Income to Company $1.7B $1.6B $1.7B $976M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $1.6B $1.7B $1.3B --
 
Basic EPS (Cont. Ops) $525.48 $491.53 $541.46 $462.70 --
Diluted EPS (Cont. Ops) $492.17 $463.26 $507.53 $437.24 --
Weighted Average Basic Share $13.1M $13M $12.4M $11.6M --
Weighted Average Diluted Share $14M $13.7M $13.3M $12.3M --
 
EBITDA $2.1B $1.6B $1.8B $1.1B --
EBIT $2.1B $1.6B $1.8B $1.5B --
 
Revenue (Reported) $10.3B $9.3B $10.3B $10.2B --
Operating Income (Reported) $2.1B $1.6B $1.8B $1.5B --
Operating Income (Adjusted) $2.1B $1.6B $1.8B $1.5B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.6B $2.6B $3.2B $2.7B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.6M $20.8M $29M $32.6M --
Inventory $1.9B $1.8B $2B $2.1B $1.7B
Prepaid Expenses $497.1M $496.1M $576.6M $726.7M --
Other Current Assets -- -- -- -- --
Total Current Assets $4.6B $4.4B $5.2B $4.8B $3.7B
 
Property Plant And Equipment $129.4M $148.6M $164M $204.8M $246M
Long-Term Investments $361.9M $370.6M $330.6M $415.4M $571.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $170.2M $172.5M $296.1M $196.1M --
Total Assets $5.8B $5.7B $6.6B $6.4B $5.9B
 
Accounts Payable $366.6M $373.6M $456.6M $367.5M $313M
Accrued Expenses $435.9M $437.2M $413M $441.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.1B $1.2B $1.2B $939.2M
 
Long-Term Debt $1.6B $1B $1B $1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $2.2B $2.2B $2.2B $2B
 
Common Stock $206K $206K $206K $206K $206K
Other Common Equity Adj -- -- -- -- --
Common Equity $3B $3.5B $4.4B $4.2B $3.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3.5B $4.4B $4.2B $3.9B
 
Total Liabilities and Equity $5.8B $5.7B $6.6B $6.4B $5.9B
Cash and Short Terms $2.6B $2.6B $3.2B $2.7B $2B
Total Debt $1.6B $1B $1B $1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.6B $2.6B $3.2B $2.7B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.6M $20.8M $29M $32.6M --
Inventory $1.9B $1.8B $2B $2.1B $1.7B
Prepaid Expenses $497.1M $496.1M $576.6M $726.7M --
Other Current Assets -- -- -- -- --
Total Current Assets $4.6B $4.4B $5.2B $4.8B $3.7B
 
Property Plant And Equipment $129.4M $148.6M $164M $204.8M $246M
Long-Term Investments $361.9M $370.6M $330.6M $415.4M $571.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $170.2M $172.5M $296.1M $196.1M --
Total Assets $5.8B $5.7B $6.6B $6.4B $5.9B
 
Accounts Payable $366.6M $373.6M $456.6M $367.5M $313M
Accrued Expenses $435.9M $437.2M $413M $441.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.1B $1.2B $1.2B $939.2M
 
Long-Term Debt $1.6B $1B $1B $1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $2.2B $2.2B $2.2B $2B
 
Common Stock $206K $206K $206K $206K $206K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3.5B $4.4B $4.2B $3.9B
 
Total Liabilities and Equity $5.8B $5.7B $6.6B $6.4B $5.9B
Cash and Short Terms $2.6B $2.6B $3.2B $2.7B $2B
Total Debt $1.6B $1B $1B $1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.2B $1.7B $1.6B $1.7B --
Depreciation & Amoritzation $19.5M $17.4M $16.9M $18.4M --
Stock-Based Compensation $58.2M $82.5M $99.5M $73.9M --
Change in Accounts Receivable $2M -$27.4M -$59.7M $62.7M --
Change in Inventories -$238.3M $159.1M -$161.9M -$108.6M --
Cash From Operations $1.2B $1.9B $1.5B $1.4B --
 
Capital Expenditures $17.9M $18.4M $24.9M $29.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.2M -$27.4M -$24.3M -$29.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.4M -$601.5M -$1.7M -$2.6M --
Repurchase of Common Stock $1.5B $1.5B $1.1B $2.1B --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.4B -$1.9B -$833M -$1.9B --
 
Beginning Cash (CF) $2.6B $2.6B $3.2B $2.7B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$172.8M -$62.5M $640.9M -$550.8M --
Ending Cash (CF) $2.5B $2.5B $3.9B $2.1B --
 
Levered Free Cash Flow $1.2B $1.9B $1.5B $1.3B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $334.6M $454.8M $410.1M $457.4M --
Depreciation & Amoritzation $4.7M $4.2M $4.3M $5M --
Stock-Based Compensation $15.4M $24.1M $26M $19.5M --
Change in Accounts Receivable $4.3M $41.7M -$42M $15.7M --
Change in Inventories -$83.8M $382.2M $53.6M $198.7M --
Cash From Operations $260.1M $817.2M $495.7M $637.1M --
 
Capital Expenditures $5.9M $6.5M $6.3M $5.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.2M -$6.8M -$6.7M -$6.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$355K -$388K -$428K -$826K --
Repurchase of Common Stock $385.2M $116.2M $286.4M $564.3M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$365M -$57.2M -$243.5M -$534.3M --
 
Beginning Cash (CF) $2.6B $2.6B $3.2B $2.7B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$111.1M $753.2M $245.5M $96M --
Ending Cash (CF) $2.5B $3.3B $3.5B $2.8B --
 
Levered Free Cash Flow $254.2M $810.7M $489.4M $631.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.2B $1.7B $1.6B $1.7B --
Depreciation & Amoritzation $19.5M $17.4M $16.9M $18.4M --
Stock-Based Compensation $58.2M $82.5M $99.5M $73.9M --
Change in Accounts Receivable $2M -$27.4M -$59.7M $62.7M --
Change in Inventories -$238.3M $159.1M -$161.9M -$108.6M --
Cash From Operations $1.2B $1.9B $1.5B $1.4B --
 
Capital Expenditures $17.9M $18.4M $24.9M $29.2M $20.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.2M -$27.4M -$24.3M -$29.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.4M -$601.5M -$1.7M -$2.6M --
Repurchase of Common Stock $1.5B $1.5B $1.1B $2.1B --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.4B -$1.9B -$833M -$1.9B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$172.8M -$62.5M $640.9M -$550.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $1.9B $1.5B $1.3B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.7B $1.6B $1.7B $976M --
Depreciation & Amoritzation $17.4M $16.9M $18.4M $17.6M --
Stock-Based Compensation $82.5M $99.5M $73.9M $53.7M --
Change in Accounts Receivable -$27.4M -$59.7M $62.7M -$10.9M --
Change in Inventories $159.1M -$161.9M -$108.6M -$72.7M --
Cash From Operations $1.9B $1.5B $1.4B $681.6M --
 
Capital Expenditures $18.4M $24.9M $29.2M $20.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.4M -$24.3M -$29.3M -$57.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$601.5M -$1.7M -$2.6M -$2.2M --
Repurchase of Common Stock $1.5B $1.1B $2.1B $1.3B --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.9B -$833M -$1.9B -$1.3B --
 
Beginning Cash (CF) $8.2B $11.8B $10.7B $8.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$62.5M $640.9M -$550.8M -$641.1M --
Ending Cash (CF) $8.1B $12.4B $10.1B $5.5B --
 
Levered Free Cash Flow $1.9B $1.5B $1.3B $660.8M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock