As of 2024-12-14, the Intrinsic Value of NVR Inc (NVR) is
9,993.76 USD. This NVR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8,587.63 USD, the upside of NVR Inc is
16.40%.
The range of the Intrinsic Value is 8,038.54 - 13,597.25 USD
9,993.76 USD
Intrinsic Value
NVR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8,038.54 - 13,597.25 |
9,993.76 |
16.4% |
| DCF (Growth 10y) |
8,815.95 - 14,118.67 |
10,702.68 |
24.6% |
| DCF (EBITDA 5y) |
7,044.17 - 8,014.12 |
7,472.47 |
-13.0% |
| DCF (EBITDA 10y) |
8,181.77 - 9,747.11 |
8,884.89 |
3.5% |
| Fair Value |
8,742.11 - 8,742.11 |
8,742.11 |
1.80% |
| P/E |
4,337.49 - 5,003.87 |
4,680.40 |
-45.5% |
| EV/EBITDA |
4,992.16 - 6,064.44 |
5,474.04 |
-36.3% |
| EPV |
5,312.77 - 6,789.30 |
6,051.05 |
-29.5% |
| DDM - Stable |
3,643.31 - 8,599.01 |
6,121.18 |
-28.7% |
| DDM - Multi |
5,305.25 - 9,805.05 |
6,891.96 |
-19.7% |
NVR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
26,278.15 |
| Beta |
0.65 |
| Outstanding shares (mil) |
3.06 |
| Enterprise Value (mil) |
24,678.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.93% |
| Cost of Debt |
4.25% |
| WACC |
9.72% |