Financhill
Buy
51

NVR Quote, Financials, Valuation and Earnings

Last price:
$6,999.04
Seasonality move :
-0.78%
Day range:
$6,562.85 - $7,150.37
52-week range:
$6,562.85 - $9,964.77
Dividend yield:
0%
P/E ratio:
14.03x
P/S ratio:
2.24x
P/B ratio:
4.88x
Volume:
31.2K
Avg. volume:
28.3K
1-year change:
-10.68%
Market cap:
$20.5B
Revenue:
$10.5B
EPS (TTM):
$507.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.5B $9B $10.5B $9.5B $10.5B
Revenue Growth (YoY) 1.96% 18.74% 17.62% -9.52% 10.58%
 
Cost of Revenues $5.9B $6.8B $7.7B $7.1B $7.9B
Gross Profit $1.6B $2.2B $2.9B $2.5B $2.7B
Gross Profit Margin 21.32% 24.52% 27.29% 26.05% 25.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $509.7M $563.4M $625.3M $680M $699.1M
Other Inc / (Exp) $3.2M $3.8M $5M $4.4M $5.5M
Operating Expenses $492.8M $556.9M $588.3M $532M $555.2M
Operating Income $1.1B $1.6B $2.3B $2B $2.1B
 
Net Interest Expenses $40.9M $53.1M $39.5M $27.7M $27.8M
EBT. Incl. Unusual Items $1.1B $1.6B $2.3B $1.9B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $176.8M $353.7M $527.6M $336.8M $433.6M
Net Income to Company $901.2M $1.2B $1.7B $1.6B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $901.2M $1.2B $1.7B $1.6B $1.7B
 
Basic EPS (Cont. Ops) $244.11 $345.37 $525.20 $491.52 $540.88
Diluted EPS (Cont. Ops) $230.11 $320.48 $491.82 $463.31 $506.69
Weighted Average Basic Share $3.7M $3.6M $3.3M $3.2M $3.1M
Weighted Average Diluted Share $3.9M $3.9M $3.5M $3.4M $3.3M
 
EBITDA $1.1B $1.7B $2.3B $2B $2.2B
EBIT $1.1B $1.6B $2.3B $2B $2.1B
 
Revenue (Reported) $7.5B $9B $10.5B $9.5B $10.5B
Operating Income (Reported) $1.1B $1.6B $2.3B $2B $2.1B
Operating Income (Adjusted) $1.1B $1.6B $2.3B $2B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.3B $2.2B $2.7B $2.4B $2.9B
Revenue Growth (YoY) 17.71% -4.86% 21.65% -10.25% 16.98%
 
Cost of Revenues $1.8B $1.6B $2B $1.8B $2.1B
Gross Profit $524.3M $586.4M $722M $624.4M $725.6M
Gross Profit Margin 22.34% 26.27% 26.59% 25.62% 25.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $134M $149.1M $163.3M $175.6M $180.6M
Other Inc / (Exp) $1M $876K $1.3M $1.2M $1.6M
Operating Expenses $126.8M $147.3M $141.7M $134.7M $147.5M
Operating Income $397.5M $439.1M $580.3M $489.6M $578.1M
 
Net Interest Expenses $13.2M $13.2M $6.9M $6.8M $7M
EBT. Incl. Unusual Items $385.4M $426.8M $574.7M $484M $572.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $80.4M $92.2M $120M $74M $115.2M
Net Income to Company $305M $334.6M $454.8M $410.1M $457.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $305M $334.6M $454.8M $410.1M $457.4M
 
Basic EPS (Cont. Ops) $82.08 $96.47 $141.82 $128.46 $149.84
Diluted EPS (Cont. Ops) $76.93 $89.09 $133.44 $121.56 $139.93
Weighted Average Basic Share $3.7M $3.5M $3.2M $3.2M $3.1M
Weighted Average Diluted Share $4M $3.8M $3.4M $3.4M $3.3M
 
EBITDA $403.7M $444.8M $585.8M $495.2M $584.6M
EBIT $398.5M $440M $581.6M $490.8M $579.6M
 
Revenue (Reported) $2.3B $2.2B $2.7B $2.4B $2.9B
Operating Income (Reported) $397.5M $439.1M $580.3M $489.6M $578.1M
Operating Income (Adjusted) $398.5M $440M $581.6M $490.8M $579.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.5B $9B $10.5B $9.5B $10.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $6.8B $7.7B $7.1B $7.9B
Gross Profit $1.6B $2.2B $2.9B $2.5B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $509.7M $563.4M $625.3M $680M $699.1M
Other Inc / (Exp) $3.2M $3.8M $5M $4.4M $5.5M
Operating Expenses $492.8M $556.9M $588.3M $532M $555.2M
Operating Income $1.1B $1.6B $2.3B $2B $2.1B
 
Net Interest Expenses $40.9M $53.1M $39.5M $27.7M $27.8M
EBT. Incl. Unusual Items $1.1B $1.6B $2.3B $1.9B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $176.8M $353.7M $527.6M $336.8M $433.6M
Net Income to Company $901.2M $1.2B $1.7B $1.6B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $901.2M $1.2B $1.7B $1.6B $1.7B
 
Basic EPS (Cont. Ops) $243.80 $346.13 $525.50 $491.53 $541.46
Diluted EPS (Cont. Ops) $229.50 $321.19 $492.16 $463.25 $507.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.7B $2.3B $2B $2.2B
EBIT $1.1B $1.6B $2.3B $2B $2.1B
 
Revenue (Reported) $7.5B $9B $10.5B $9.5B $10.5B
Operating Income (Reported) $1.1B $1.6B $2.3B $2B $2.1B
Operating Income (Adjusted) $1.1B $1.6B $2.3B $2B $2.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9B $10.5B $9.5B $10.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $7.7B $7.1B $7.9B --
Gross Profit $2.2B $2.9B $2.5B $2.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $563.4M $625.3M $680M $699.1M --
Other Inc / (Exp) $3.8M $5M $4.4M $5.5M --
Operating Expenses $556.9M $588.3M $532M $555.2M --
Operating Income $1.6B $2.3B $2B $2.1B --
 
Net Interest Expenses $53.1M $39.5M $27.7M $27.8M --
EBT. Incl. Unusual Items $1.6B $2.3B $1.9B $2.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $353.7M $527.6M $336.8M $433.6M --
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 --
 
Basic EPS (Cont. Ops) $346.13 $525.50 $491.53 $541.46 --
Diluted EPS (Cont. Ops) $321.19 $492.16 $463.25 $507.53 --
Weighted Average Basic Share $14.3M $13.1M $13M $12.4M --
Weighted Average Diluted Share $15.4M $14M $13.7M $13.3M --
 
EBITDA $1.7B $2.3B $2B $2.2B --
EBIT $1.6B $2.3B $2B $2.1B --
 
Revenue (Reported) $9B $10.5B $9.5B $10.5B --
Operating Income (Reported) $1.6B $2.3B $2B $2.1B --
Operating Income (Adjusted) $1.6B $2.3B $2B $2.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8B $2.6B $2.5B $3.2B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.3M $18.6M $20.8M $29M $32.6M
Inventory $1.7B $1.9B $1.8B $2B $2.1B
Prepaid Expenses $387.6M $497.1M $496.1M $576.6M $726.7M
Other Current Assets -- -- -- -- --
Total Current Assets $5.4B $5.4B $5.2B $6B $5.8B
 
Property Plant And Equipment $70.1M $72.4M $90.7M $100.3M $109.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $142M $170.2M $172.5M $296.1M $196.1M
Total Assets $5.8B $5.8B $5.7B $6.6B $6.4B
 
Accounts Payable $402.6M $388M $395.4M $475.2M $386.2M
Accrued Expenses $440.7M $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 $1.1B $1.2B $1.1B $1.2B $1.2B
 
Long-Term Debt $1.5B $1.5B $914.9M $913M $911.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.8B $2.2B $2.2B $2.2B
 
Common Stock $206K $206K $206K $206K $206K
Other Common Equity Adj -- -- -- -- --
Common Equity $3.1B $3B $3.5B $4.4B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $3B $3.5B $4.4B $4.2B
 
Total Liabilities and Equity $5.8B $5.8B $5.7B $6.6B $6.4B
Cash and Short Terms $2.8B $2.6B $2.5B $3.2B $2.6B
Total Debt $1.5B $1.5B $914.9M $913M $911.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8B $2.6B $2.5B $3.2B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.3M $18.6M $20.8M $29M $32.6M
Inventory $1.7B $1.9B $1.8B $2B $2.1B
Prepaid Expenses $387.6M $497.1M $496.1M $576.6M $726.7M
Other Current Assets -- -- -- -- --
Total Current Assets $5.4B $5.4B $5.2B $6B $5.8B
 
Property Plant And Equipment $70.1M $72.4M $90.7M $100.3M $109.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $142M $170.2M $172.5M $296.1M $196.1M
Total Assets $5.8B $5.8B $5.7B $6.6B $6.4B
 
Accounts Payable $402.6M $388M $395.4M $475.2M $386.2M
Accrued Expenses $440.7M $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 $1.1B $1.2B $1.1B $1.2B $1.2B
 
Long-Term Debt $1.5B $1.5B $914.9M $913M $911.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.8B $2.2B $2.2B $2.2B
 
Common Stock $206K $206K $206K $206K $206K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $3B $3.5B $4.4B $4.2B
 
Total Liabilities and Equity $5.8B $5.8B $5.7B $6.6B $6.4B
Cash and Short Terms $2.8B $2.6B $2.5B $3.2B $2.6B
Total Debt $1.5B $1.5B $914.9M $913M $911.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $901.2M $1.2B $1.7B $1.6B $1.7B
Depreciation & Amoritzation $22M $19.5M $17.4M $16.9M $18.4M
Stock-Based Compensation $50.8M $58.2M $82.5M $99.5M $73.9M
Change in Accounts Receivable -$1.7M $2M -$27.4M -$59.7M $62.7M
Change in Inventories -$362.4M -$238.3M $159.1M -$161.9M -$108.6M
Cash From Operations $925.3M $1.2B $1.9B $1.5B $1.4B
 
Capital Expenditures $16.1M $17.9M $18.4M $24.9M $29.2M
Cash Acquisitions -$435K -$1.3M -$9.7M -$1.8M -$3.1M
Cash From Investing -$3.9M -$18.2M -$27.4M -$24.1M -$26.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $923.9M -- -- -- --
Long-Term Debt Repaid -$989K -$1.4M -$601.5M -$1.7M -$2.6M
Repurchase of Common Stock -$371.1M -$1.5B -$1.5B -$1.1B -$2.1B
Other Financing Activities -$5.1M -- -- -- --
Cash From Financing $727.6M -$1.4B -$1.9B -$833M -$1.9B
 
Beginning Cash (CF) $1.2B $2.8B $2.6B $2.6B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$172.8M -$62.5M $640.9M -$550.8M
Ending Cash (CF) $2.8B $2.6B $2.6B $3.2B $2.7B
 
Levered Free Cash Flow $909.2M $1.2B $1.9B $1.5B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $305M $334.6M $454.8M $410.1M $457.4M
Depreciation & Amoritzation $5.2M $4.7M $4.2M $4.3M $5M
Stock-Based Compensation $15.2M $15.4M $24.1M $26M $19.5M
Change in Accounts Receivable $1.4M $4.3M $41.7M -$42M $15.7M
Change in Inventories $54.1M -$83.8M $382.2M $53.6M $198.7M
Cash From Operations $345.9M $260.1M $817.2M $495.7M $637.1M
 
Capital Expenditures $3.8M $5.9M $6.5M $6.3M $5.6M
Cash Acquisitions -- -$421K -$513K -$552K -$1.5M
Cash From Investing $8.2M -$6.2M -$6.8M -$6.7M -$6.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$324K -$355K -$388K -$428K -$826K
Repurchase of Common Stock -$154.5M -$385.2M -$116.2M -$286.4M -$564.3M
Other Financing Activities -$312K -- -- -- --
Cash From Financing -$136.8M -$365M -$57.2M -$243.5M -$534.3M
 
Beginning Cash (CF) $2.6B $2.7B $1.8B $3B $2.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $217.3M -$111.1M $753.2M $245.5M $96M
Ending Cash (CF) $2.8B $2.6B $2.6B $3.2B $2.7B
 
Levered Free Cash Flow $342.1M $254.2M $810.7M $489.4M $631.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $901.2M $1.2B $1.7B $1.6B $1.7B
Depreciation & Amoritzation $22M $19.5M $17.4M $16.9M $18.4M
Stock-Based Compensation $50.8M $58.2M $82.5M $99.5M $73.9M
Change in Accounts Receivable -$1.7M $2M -$27.4M -$59.7M $62.7M
Change in Inventories -$362.4M -$238.3M $159.1M -$161.9M -$108.6M
Cash From Operations $925.3M $1.2B $1.9B $1.5B $1.4B
 
Capital Expenditures $16.1M $17.9M $18.4M $24.9M $29.2M
Cash Acquisitions -$435K -$1.3M -$9.7M -$1.8M -$3.1M
Cash From Investing -$3.9M -$18.2M -$27.4M -$24.1M -$26.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$989K -$1.4M -$601.5M -$1.7M -$2.6M
Repurchase of Common Stock -$371.1M -$1.5B -$1.5B -$1.1B -$2.1B
Other Financing Activities -- -- -- -- --
Cash From Financing $727.6M -$1.4B -$1.9B -$833M -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$172.8M -$62.5M $640.9M -$550.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $909.2M $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 $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 -$1.3M -$9.7M -$1.8M -$3.1M --
Cash From Investing -$18.2M -$27.4M -$24.1M -$26.6M --
 
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) $11B $8.2B $11.2B $11.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$172.8M -$62.5M $640.9M -$550.8M --
Ending Cash (CF) $10.9B $8.2B $11.8B $10.7B --
 
Levered Free Cash Flow $1.2B $1.9B $1.5B $1.3B --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock