NVR INC

NVR· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
7.2%
FY2015–2025
Net Income
13.3%
FY2015–2025
Free Cash Flow
9.0%
FY2017–2025
EPS (Diluted)
17.1%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
34.7%
NI ÷ Equity
Return on Assets
22.9%
NI ÷ Assets
Net Profit Margin
13.0%
NI ÷ Revenue
Debt / Equity
0.16x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$25.2B
Per Share (approx.)
$9013.54
25% Margin of Safety
$6760.16
Conservative entry
50% Margin of Safety
$4506.77
Buffett's ideal entry
Growth Rate Used
9.0%
Latest FCF
$1.1B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$5.8B$425.3M$425.2M32.6%7.3%$416.0M
2017$6.3B$537.5M$550.1M$539.9M33.5%8.5%$689.6M
2018$7.2B$797.2M$703.5M$797.7M44.1%11.1%$732.2M
2019$7.4B$878.5M$843.8M$876.7M37.5%11.9%$1.2B
2020$7.5B$901.2M$909.1M$907.1M29.0%12.0%$2.8B
2021$9.0B$1.2B$1.2B$1.2B41.2%13.8%
2022$10.5B$1.7B$1.9B$1.7B49.2%16.4%
2023$9.5B$1.6B$1.5B$1.6B36.5%16.7%
2024$10.5B$1.7B$1.3B$1.7B40.0%16.0%
2025$10.3B$1.3B$1.1B$1.3B34.7%13.0%
Warren & Charlie
Buffett / Munger — quality, moat & valuation

NVR INC (NVR) — Investment Memo

🐂 The Bull Case (Warren's voice)

The magic here isn't in building houses; it's in how they avoid the stupidity of the industry.

  • The "Anti-Land Bank" Moat: Most builders are speculators masquerading as construction companies. They tie up billions in raw land, praying for appreciation. NVR uses Lot Purchase Agreements (LPAs). They control the land with a small deposit, eliminating the massive capital drag of land ownership. It is a structural mastery of the balance sheet.
  • Exceptional ROIC: Because they don't own the land, their invested capital base is tiny. This creates an ROE of 34.7% without the danger of high leverage (D/E is only 0.16x). This is "pure" profitability.
  • The Buyback Engine: NVR has no desire to build an empire through overpriced acquisitions. They take the cash that should have gone into land and use it to retire shares. They are effectively buying back a high-return business at a steady clip.
  • Pricing for Entry: This becomes a "Berkshire-style" buy when the market mistakes a temporary housing dip for a structural failure. We want a price that reflects a boring builder, while we own a capital-efficient machine. An entry below $7,000 would be a gift.

🐻 The Bear Case (Charlie inverts)

"Show me where I'll die and I won't go there."

  • The LPA Fragility (The "Counterparty" Risk): NVR's entire moat relies on the willingness of lot owners to accept LPAs. In a catastrophic, systemic housing collapse, lot owners may demand cash upfront or refuse options to avoid holding the bag. If NVR is forced to return to a traditional land-buying model, their ROE collapses, and the premium valuation vanishes instantly.
  • Regulatory Zoning Shifts: NVR thrives in specific high-growth metropolitan corridors. A structural shift in zoning laws—or a federal mandate that fundamentally alters the viability of single-family suburban developments—would break their organic growth engine. They cannot simply "pivot" to a different asset class.
  • The Labor Cliff: A permanent, structural shortage of skilled trades (plumbers, electricians, framers) that drives construction costs up faster than home prices can rise. If the cost to build exceeds the market's willingness to pay, the asset-light model doesn't matter—the product becomes unviable.
  • Most Likely Threat: The LPA Fragility. Over a 5–10 year horizon, a severe credit crunch could force NVR to hoard land to survive, destroying the very capital efficiency that justifies its price.

💰 Valuation & Margin of Safety

The DCF is a baseline, but the margin of safety is where the money is made.

  • Intrinsic value estimate: $9,013.54 per share.
  • 25% margin of safety entry: $6,760.16 (conservative).
  • 50% margin of safety entry: $4,506.77 (Buffett's ideal).
  • Current Status: Fair to Slightly Expensive. Trading near the DCF estimate means we are paying full price for a wonderful business. There is no "fat" in the current price to protect us from a housing downturn.

Verdict: WATCH

The business is a masterpiece of capital efficiency and the moat is wide. However, at ~$9,000, the market has already priced in the genius of the LPA model. We wait for a panic to provide a genuine margin of safety.

Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.