NVR, Inc. Financial Ratios — NVR Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	3.16	4.25	5.96	5.93	7.54	7.76	9.01	12.02	11.76	10.78	13.12	15.82	12.66	11.84	8.52
Return on Assets (%)	6.41	8.24	10.47	11.64	15.75	16.5	19.08	25.9	25.19	18.8	21.3	30.02	25.96	25.91	21.9
Return on Capital (%)	3.15	4.07	5.53	5.54	7.01	7.22	8.43	11.32	11.1	9.85	11.6	14.38	11.89	11.19	8.13
Return on Invested Capital (%)	7.93	10.56	14.07	16.38	22.22	23.36	26.68	34.98	32.28	23.8	27.35	37.85	30.09	29.88	25.32
Gross Margin (%)	18.73	19.24	18.79	19.8	20.26	19.25	20.96	20.67	20.96	21.32	24.52	27.29	26.05	25.54	23.09
EBITDA Margin (%)	7.93	8.99	10.67	11.03	12.47	12.03	14.02	13.81	14.11	14.85	18.45	21.52	19.09	19.09	16.57
Operating Margin (%)	7.68	8.73	10.35	10.63	12.06	11.65	13.66	13.52	13.83	14.56	18.23	21.36	18.92	18.91	16.33
Incremental Operating Margin (%)	29.71	14.08	15.37	15.7	20.9	8.46	37.96	12.53	23.55	51.83	37.8	39.12	44.55	18.86	151
Pretax Margin (%)	7.79	8.63	9.93	10.19	11.68	11.35	13.41	13.38	13.86	14.29	17.75	21.38	20.22	20.06	17.04
Profit Margin (%)	4.86	5.66	6.32	6.33	7.41	7.29	8.51	11.11	11.87	11.94	13.8	16.37	16.69	15.95	12.96
Net Income to Common Margin (%)	4.86	5.66	6.32	6.33	7.41	7.29	8.51	11.11	11.87	11.94	13.8	16.37	16.69	15.95	12.96
Effective Tax Rate (%)	37.65	34.35	36.36	37.9	36.52	35.73	36.53	16.94	14.36	16.4	22.24	23.42	17.46	20.5	23.96
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	3.16	4.25	5.96	5.93	7.54	7.76	9.01	12.02	11.76	10.78	13.12	15.82	12.66	11.84	8.52

Credit (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5	604	602	599	596	596	597	598	684	1,590	1,591	1,008	1,014	1,020	1,053
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	5	604	602	599	596	596	597	598	684	1,590	1,591	1,008	1,014	1,020	1,053
Total Debt/EBITDA	0.02	2.11	1.34	1.22	0.92	0.85	0.67	0.6	0.65	1.42	0.96	0.44	0.56	0.51	0.61
Net Debt/EBITDA	-2.25	-1.92	-0.59	0.11	0.27	0.29	-0.08	-0.12	-0.52	-1.13	-0.64	-0.71	-1.24	-0.84	-0.59
Total Debt/EBIT	0.02	2.17	1.38	1.27	0.96	0.88	0.69	0.62	0.67	1.45	0.97	0.45	0.56	0.51	0.62
Net Debt/EBIT	-2.32	-1.97	-0.6	0.11	0.28	0.3	-0.08	-0.12	-0.53	-1.15	-0.65	-0.71	-1.25	-0.85	-0.6
EBITDA to Interest Expense	111.72	38.07	20.09	21.2	27.35	32.3	36.6	39.5	41.15	27.42	31.11	57.39	65.63	72.43	59.44
EBITDA-CapEx/Interest Expense	105.68	36.43	19.24	19.84	26.57	31.27	35.76	38.71	40.25	27.03	30.78	56.92	64.73	71.38	58.59
EBIT to Interest Expense	108.2	37	19.5	20.44	26.43	31.28	35.66	38.69	40.33	26.88	30.75	56.95	65.02	71.77	58.59
Interest Expense	2	8	22	23	24	22	24	25	25	41	53	40	28	28	29
Common Equity/Total Assets	233.7	166.59	185.26	207.86	209.83	215.42	208.48	222.1	207.62	152.52	172.22	207.98	202.45	235.81	279.79
Long-Term Debt/Equity (%)	0.36	40.77	47.76	53.3	48.08	45.72	37.19	33.05	29.2	51.24	52.99	28.73	23.24	24.24	27.24
Long-Term Debt/Capital (%)	0.12	12.21	11.57	10.92	10.16	9.48	8.74	7.83	7.96	15.29	13.67	7.88	7.05	6.35	6.04
Long-Term Debt/Total Assets (%)	0.28	23.17	24.23	25.48	23.72	22.56	19.97	18.88	17.95	27.52	27.27	17.8	15.36	15.99	17.98
Total Debt/Equity (%)	0.36	40.77	47.76	53.3	48.08	45.72	37.19	33.05	29.2	51.24	52.99	28.73	23.24	24.24	27.24
Total Debt/Capital (%)	0.12	12.21	11.57	10.92	10.16	9.48	8.74	7.83	7.96	15.29	13.67	7.88	7.05	6.35	6.04
Total Debt/Total Assets (%)	0.28	23.17	24.23	25.48	23.72	22.56	19.97	18.88	17.95	27.52	27.27	17.8	15.36	15.99	17.98
Net Debt to Equity	-34.58	-37.09	-20.86	4.83	13.84	15.41	-4.34	-6.31	-23.15	-40.63	-35.21	-45.85	-51.55	-40.38	-26.06
Net Debt/Capital (%)	-12.91	-14.49	-6.06	1.1	3.15	3.41	-1.13	-1.65	-7.27	-16.54	-11.66	-15.67	-20.06	-12.63	-6.49
EBITDA	211	287	450	491	644	701	885	991	1,044	1,121	1,653	2,268	1,821	2,012	1,714
EBITDA-CapEx	200	274	431	459	626	679	865	971	1,022	1,105	1,635	2,250	1,796	1,983	1,689
Operating Income (Loss)	205	279	436	473	623	679	863	970	1,024	1,099	1,633	2,251	1,804	1,994	1,689

Liquidity (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.83	2.21	1.39	0.87	0.63	0.53	0.85	0.94	1.45	2.56	2.07	2.2	2.59	2.27	2.04
Current Ratio	3.51	4.26	3.31	3.07	3.15	3.04	3.4	3.76	4.37	4.96	4.35	4.53	4.9	5.07	5.47
Quick Ratio	1.85	2.23	1.41	0.88	0.64	0.56	0.87	0.96	1.48	2.58	2.09	2.22	2.61	2.3	2.08
CFO/Avg Current Liab	- -	0.57	0.47	0.3	0.35	0.55	0.75	0.94	1.12	0.99	1.07	1.57	1.26	1.16	1.07
Common Equity/Total Assets	233.7	166.59	185.26	207.86	209.83	215.42	208.48	222.1	207.62	152.52	172.22	207.98	202.45	235.81	279.79
Long-Term Debt/Equity (%)	0.36	40.77	47.76	53.3	48.08	45.72	37.19	33.05	29.2	51.24	52.99	28.73	23.24	24.24	27.24
Long-Term Debt/Capital (%)	0.12	12.21	11.57	10.92	10.16	9.48	8.74	7.83	7.96	15.29	13.67	7.88	7.05	6.35	6.04
Long-Term Debt/Total Assets (%)	0.28	23.17	24.23	25.48	23.72	22.56	19.97	18.88	17.95	27.52	27.27	17.8	15.36	15.99	17.98
Total Debt/Equity (%)	0.36	40.77	47.76	53.3	48.08	45.72	37.19	33.05	29.2	51.24	52.99	28.73	23.24	24.24	27.24
Total Debt/Capital (%)	0.12	12.21	11.57	10.92	10.16	9.48	8.74	7.83	7.96	15.29	13.67	7.88	7.05	6.35	6.04
Total Debt/Total Assets (%)	0.28	23.17	24.23	25.48	23.72	22.56	19.97	18.88	17.95	27.52	27.27	17.8	15.36	15.99	17.98
CFO/Total Liabilities	0.36	23.51	22.06	15.04	17.81	29.34	41.22	53.27	59.01	34.6	43.87	86.81	66.96	63.31	56.29
CFO/CapEx	0.13	21.38	14.21	5.83	12.4	17.57	28.14	36.77	38.18	57.4	69.5	101.48	60.22	47.05	45.75
Altman's Z-Score	11.53	7.17	7.96	8.81	9.63	9.74	12.42	11.09	12.23	8.34	10.21	11.17	12.13	13.9	13.86

Working Capital (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	785.05	393.48	444.99	455.19	480.44	383.32	324.09	371.13	400.92	412.6	486.27	535.02	382.6	342.2	316.44
Days Sales Outstanding	0.46	0.93	0.82	0.8	0.76	0.95	1.13	0.98	0.91	0.88	0.75	0.68	0.95	1.07	1.15
Inventory Turnover	4.49	4.25	4.83	4.44	4.39	4.49	4.27	4.55	4.5	3.89	3.7	4.1	3.77	3.92	4.21
Days Inventory Outstanding	81.28	85.83	75.51	82.24	83.12	81.35	85.51	80.13	81.13	93.94	98.67	88.98	96.76	93.19	86.79
Accounts Payable Turnover	16.15	16.19	17.98	17.05	17.37	17.64	17.79	19.54	19.96	17.76	17.71	19.16	16.57	18.48	21.79
Accounts Payable Turnover Days	22.6	22.55	20.3	21.4	21.02	20.69	20.52	18.68	18.29	20.56	20.61	19.05	22.03	19.75	16.75
Cash Conversion Cycle	59.14	64.2	56.03	61.64	62.87	61.62	66.12	62.43	63.75	74.27	78.81	70.6	75.68	74.51	71.19
Inventory to Cash Days	-80.81	-84.9	-74.69	-81.44	-82.36	-80.4	-84.39	-79.15	-80.22	-93.06	-97.92	-88.29	-95.8	-92.13	-85.64
Inventories	533	678	739	869	1,007	1,092	1,246	1,253	1,347	1,709	1,947	1,788	1,950	2,059	1,724
Raw Materials	9	12	11	13	12	16	17	22	18	38	30	24	24	29	22
Work In Process	78	68	41	34	61	47	34	39	69	- -	- -	- -	- -	- -	- -
Finished Goods	524	666	728	857	994	1,076	1,229	1,231	1,329	1,671	1,917	1,764	1,926	2,030	1,702
Other Inventory	-78	-68	-41	-34	-61	-47	-34	-39	-69	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	3,752	4,610	4,860	5,456	6,608	6,421	13,096	8,849	13,866	15,063	21,160	15,157	22,667	25,436	21,149
- Cash & Cash Equivalents	480	1,153	866	545	424	395	667	712	1,140	2,778	2,573	2,523	3,163	2,611	1,916
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	604	602	599	596	596	597	598	684	1,590	1,591	1,008	1,014	1,020	1,053
Enterprise Value	3,024	4,061	4,597	5,510	6,780	6,622	13,026	8,735	13,410	13,875	20,177	13,642	20,519	23,846	20,285
Total Capital	4,164	4,943	5,208	5,487	5,866	6,292	6,829	7,629	8,594	10,401	11,639	12,781	14,380	16,068	17,440
Total Debt/Capital (%)	0.12	12.21	11.57	10.92	10.16	9.48	8.74	7.83	7.96	15.29	13.67	7.88	7.05	6.35	6.04
Total Debt / EV	- -	0.15	0.13	0.11	0.09	0.09	0.05	0.07	0.05	0.11	0.08	0.07	0.05	0.04	0.05
EV/Sales	1.13	1.27	1.09	1.24	1.31	1.14	2.06	1.22	1.81	1.84	2.25	1.29	2.15	2.26	1.96
EV/EBITDA	14.31	14.17	10.22	11.23	10.52	9.44	14.72	8.82	12.84	12.38	12.21	6.01	11.27	11.85	11.84
EV/EBIT	14.77	14.58	10.53	11.65	10.89	9.75	15.1	9	13.1	12.63	12.35	6.06	11.38	11.96	12.01
EV/Cash Flow to Firm	1,144.33	15.08	16.16	27.7	28.05	16.27	22.24	11.74	15.1	14.46	15.72	7.18	13.49	17.07	17.74
EV/Free Cash Flow to Firm	214.67	14.42	15.15	23.9	26.08	15.42	21.5	11.44	14.72	14.22	15.5	7.11	13.27	16.73	17.37
Diluted Market Cap	3,858	4,731	4,988	5,656	6,991	6,850	14,875	9,972	15,131	15,981	22,802	16,186	24,047	27,146	22,382
Diluted Enterprise Value	3,383	4,182	4,725	5,710	7,162	7,051	14,805	9,858	14,674	14,793	21,820	14,670	21,898	25,555	21,518
EV per Share	552.94	810.43	970.46	1,288.02	1,685.65	1,721.26	3,489.54	2,405.54	3,683	3,758.02	5,634.46	4,151.48	6,336.89	7,667.49	6,994.98
TTM Sales	2,665	3,189	4,216	4,450	5,165	5,830	6,314	7,175	7,401	7,546	8,960	10,538	9,535	10,544	10,342
TTM EBITDA	211	287	450	491	644	701	885	991	1,044	1,121	1,653	2,268	1,821	2,012	1,714
TTM Operating Income	205	279	436	473	623	679	863	970	1,024	1,099	1,633	2,251	1,804	1,994	1,689
TTM Cash Flow to Firm	3	269	284	199	242	407	586	744	888	959	1,284	1,900	1,521	1,397	1,143
TTM Free Cash Flow to Firm	14	282	303	231	260	429	606	764	911	976	1,302	1,919	1,546	1,426	1,168

Multiples (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	298.91	17.09	17.25	26.16	28.54	16.49	25.19	13.43	17.02	16.98	18.09	8.57	15.79	19.34	19.53
EV/EBIT	14.77	14.58	10.53	11.65	10.89	9.75	15.1	9	13.1	12.63	12.35	6.06	11.38	11.96	12.01
Enterprise Value	3,024	4,061	4,597	5,510	6,780	6,622	13,026	8,735	13,410	13,875	20,177	13,642	20,519	23,846	20,285
Low Price	554.71	667.98	830	991.05	1,187.84	1,462.02	1,631.78	2,040.71	2,285	2,043.01	3,885	3,576.01	4,519.05	6,800	6,562.85
EV/Sales	1.13	1.27	1.09	1.24	1.31	1.14	2.06	1.22	1.81	1.84	2.25	1.29	2.15	2.26	1.96
EV/EBITDA	14.31	14.17	10.22	11.23	10.52	9.44	14.72	8.82	12.84	12.38	12.21	6.01	11.27	11.85	11.84
Price/Earnings	28.99	25.53	18.24	19.37	17.26	15.1	24.36	11.1	15.78	16.71	17.11	8.78	14.24	15.12	15.79
Price/Earnings Average	29.4	22.41	17.15	17.47	15.22	14.99	17.52	12.93	13.57	15.04	14.28	8.57	11.89	15.24	16.35
Price/Earnings High	33.99	26.83	19.55	19.51	18.09	16.69	24.56	16.85	16.36	18.56	17.32	11.21	14.39	18.43	18.65
Price/Earnings Low	23.44	18.54	14.75	15.05	12.48	13.23	11.33	9.29	9.47	8.37	11.25	6.81	9.19	12.57	14.21
Price/Book Value	0.9	1.06	1.06	1.12	1.25	1.13	2.1	1.26	1.75	1.71	2.11	1.29	1.7	1.69	1.29
Price/Book Value Average	0.91	0.93	0.99	1.01	1.11	1.12	1.51	1.47	1.51	1.54	1.76	1.26	1.42	1.7	1.34
Price/Book Value High	1.06	1.12	1.13	1.12	1.31	1.25	2.12	1.91	1.82	1.9	2.13	1.64	1.71	2.06	1.53
Price/Book Value Low	0.73	0.77	0.85	0.87	0.91	0.99	0.98	1.05	1.05	0.86	1.38	1	1.09	1.41	1.16
Price/Tangible Book Value	2.81	3.13	3.87	4.88	5.35	5.08	8.16	4.89	5.92	4.85	7.05	4.32	5.19	6.04	5.47
Price/Tangible Book Value Average	2.85	2.75	3.64	4.4	4.72	5.05	5.87	5.7	5.09	4.37	5.88	4.22	4.33	6.09	5.67
Price/Tangible Book Value High	3.3	3.29	4.15	4.91	5.61	5.62	8.22	7.43	6.14	5.39	7.14	5.51	5.25	7.36	6.47
Price/Tangible Book Value Low	2.28	2.28	3.13	3.79	3.87	4.45	3.79	4.1	3.55	2.43	4.63	3.35	3.35	5.02	4.92
Price/Sales	1.41	1.45	1.15	1.23	1.28	1.1	2.07	1.23	1.87	2	2.36	1.44	2.38	2.41	2.04
Price/Sales Average	1.43	1.27	1.08	1.11	1.13	1.09	1.49	1.44	1.61	1.8	1.97	1.4	1.98	2.43	2.12
Price/Sales High	1.65	1.52	1.24	1.23	1.34	1.22	2.09	1.87	1.94	2.22	2.39	1.84	2.4	2.94	2.42
Price/Sales Low	1.14	1.05	0.93	0.95	0.92	0.96	0.96	1.03	1.12	1	1.55	1.12	1.53	2.01	1.84
Price/Cash Flow	2,564.41	17.44	17.99	29.56	29.15	16.34	22.96	12.24	16	16.28	17.03	8.1	15.13	18.51	18.86
Price/Cash Flow Average	2,600.46	15.3	16.92	26.66	25.71	16.23	16.51	14.26	13.75	14.65	14.21	7.91	12.63	18.64	19.53
Price/Cash Flow High	3,006.72	18.33	19.28	29.78	30.55	18.06	23.15	18.58	16.58	18.08	17.24	10.34	15.29	22.55	22.29
Price/Cash Flow Low	2,073.61	12.66	14.55	22.97	21.07	14.31	10.68	10.25	9.6	8.15	11.2	6.28	9.77	15.39	16.97
Price/Free Cash Flow Average	303.11	15	16.22	23.59	25.17	16.38	18.11	15.64	14.62	15.27	15.1	8.36	13.18	19.48	20.23
Price/Free Cash Flow High	350.47	17.97	18.49	26.35	29.91	18.23	25.39	20.38	17.63	18.85	18.32	10.93	15.96	23.56	23.08
Price/Free Cash Flow Low	241.7	12.41	13.95	20.33	20.63	14.45	11.71	11.24	10.21	8.5	11.9	6.64	10.19	16.08	17.58
EV/Sales Average	1.25	1.1	1.02	1.12	1.16	1.13	1.48	1.42	1.55	1.64	1.86	1.26	1.76	2.28	2.03
EV/Sales High	1.47	1.35	1.17	1.25	1.37	1.25	2.08	1.86	1.88	2.06	2.28	1.69	2.18	2.79	2.33
EV/Sales Low	0.96	0.88	0.87	0.97	0.96	1	0.95	1.02	1.06	0.84	1.44	0.97	1.31	1.85	1.76
EV/EBITDA Average	15.75	12.2	9.58	10.14	9.31	9.38	10.56	10.29	10.97	11.03	10.09	5.85	9.21	11.94	12.27
EV/EBITDA High	18.56	14.99	11	11.31	11.02	10.41	14.84	13.45	13.32	13.86	12.37	7.86	11.4	14.61	14.08
EV/EBITDA Low	12.1	9.76	8.16	8.75	7.68	8.31	6.8	7.36	7.53	5.67	7.82	4.51	6.86	9.72	10.6
EV/EBIT Average	16.26	12.55	9.87	10.52	9.63	9.69	10.84	10.51	11.2	11.25	10.21	5.9	9.3	12.05	12.45
EV/EBIT High	19.17	15.42	11.34	11.73	11.4	10.75	15.23	13.73	13.59	14.14	12.52	7.92	11.51	14.74	14.28
EV/EBIT Low	12.5	10.05	8.41	9.08	7.95	8.58	6.98	7.52	7.68	5.78	7.92	4.55	6.92	9.81	10.76
Last Price	686	920	1,026.01	1,275.33	1,643	1,669	3,508.22	2,436.99	3,808.41	4,079.86	5,908.87	4,612.58	7,000.45	8,178.9	7,292.77
High Price	804.32	966.93	1,100	1,284.5	1,721.95	1,845.37	3,536.97	3,700	3,946.5	4,530	5,982.44	5,885	7,075	9,964.77	8,618.28
Enterprise Value Average	3,329	3,497	4,308	4,974	6,000	6,578	9,349	10,195	11,461	12,363	16,676	13,274	16,770	24,035	21,037
Enterprise Value High	3,923	4,296	4,948	5,549	7,097	7,300	13,134	13,321	13,913	15,537	20,440	17,823	20,760	29,400	24,129
Enterprise Value Low	2,558	2,798	3,669	4,294	4,949	5,825	6,022	7,296	7,863	6,355	12,930	10,236	12,484	19,558	18,169

Shares Outstanding	5	5	4	4	4	4	4	4	4	4	3	3	3	3	3
Diluted Weighted Avg Shares	6	5	5	4	4	4	4	4	4	4	4	4	3	3	3
Basic Weighted Avg Shares	5	5	5	4	4	4	4	4	4	4	4	3	3	3	3
Revenue per Share	487.26	636.43	890.07	1,040.09	1,284.31	1,515.5	1,691.32	1,976.11	2,032.63	2,043.84	2,502.02	3,207.03	2,944.68	3,390.22	3,566.15
EBITDA per Share	38.65	57.21	94.96	114.7	160.18	182.27	237.12	272.82	286.83	303.55	461.51	690.24	562.25	647.04	590.98
Operating Income per Share	37.43	55.59	92.13	110.58	154.82	176.48	231.05	267.26	281.11	297.59	456.08	684.94	557.03	641.13	582.52
Basic EPS, GAAP	23.66	36.04	56.25	65.83	95.21	110.54	143.99	219.55	241.29	244.11	345.36	525.13	491.54	540.81	462.01
Basic EPS from Cont Ops	23.66	36.04	56.25	65.83	95.21	110.54	143.99	219.55	241.29	244.11	345.36	525.13	491.54	540.81	462.01
Diluted EPS, GAAP	23.01	35.12	54.81	63.5	89.99	103.62	126.77	194.82	221.13	230.09	320.48	491.76	463.35	506.76	436.56
Diluted EPS from Cont Ops	23.01	35.12	54.81	63.5	89.99	103.62	126.77	194.82	221.13	230.09	320.48	491.76	463.35	506.76	436.56
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.27	52.76	57.04	43.14	56.37	102.15	152.79	199.15	237.99	250.61	346.94	569.11	462.63	441.95	386.66
Free Cash Flow per Basic Share	-1.83	50.29	53.03	35.74	51.82	96.34	147.36	193.74	231.76	246.25	341.95	563.5	454.95	432.56	378.21
Cash & Equivalents per Share	133.97	230.01	182.73	127.38	105.5	102.78	178.62	196.05	313.18	752.51	718.64	767.75	976.8	839.54	660.86
Book Value per Share	760.41	865.95	972.3	1,142.45	1,310.37	1,480.53	1,669.47	1,936.53	2,172.5	2,386.6	2,805.93	3,582.96	4,127.62	4,838.31	5,650.68
Tangible Book Value per Share	243.78	293.61	264.85	261.55	307.11	328.27	430.08	498.09	643.02	840.49	838.42	1,067.21	1,347.97	1,353.72	1,332.71

NVR, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)