Company Valuation: Nelnet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 3,735 3,368 3,293 3,876 4,778 4,620 -
Change - -9.84% -2.23% 17.71% 23.26% -3.3% -
Enterprise Value (EV) 3,735 3,368 3,293 3,876 4,778 4,620 4,620
Change - -9.84% -2.23% 17.71% 23.26% -3.3% 0%
P/E Ratio - - 36x 21.3x 11.3x 15x 13.1x
PBR 1.25x 1.05x - - - - -
PEG - - - 0x 0x -0.6x 0.9x
Capitalization / Revenue 2.82x 2.16x 2.7x 2.66x 2.72x 2.73x 2.58x
EV / Revenue 0x 0x 0x 0x 0x 2.73x 2.58x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.9 - - - 1.19 - -
Rate of return 0.92% - - - 0.9% - -
EPS 2 - - 2.45 5.02 11.79 8.6 9.8
Distribution rate - - - - 10.1% - -
Net sales 1 1,325 1,559 1,220 1,458 1,759 1,690 1,794
EBITDA - - - - - - -
EBIT 489.7 555.9 139.6 283.2 594.2 - -
Net income - - 91.53 184 428.5 - -
Net Debt - - - - - - -
Reference price 2 97.68 90.75 88.22 106.81 132.96 128.57 128.57
Nbr of stocks (in thousands) 38,242 37,111 37,324 36,288 35,933 35,934 -
Announcement Date 2/28/22 A 2/28/23 A 2/27/24 A 2/27/25 A 2/26/26 A - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.95x - - - 4.62B
24.41x4.19x13.69x-.--% 38B
24.45x2.75x15.34x0.08% 27.39B
7.77x1.77x - 1.75% 24.33B
18.3x14.55x28.82x1.15% 21.78B
27.95x4.18x12.22x-.--% 21.38B
24.1x18.98x47.39x0.15% 12.94B
12.14x - - 1.37% 12.12B
21.73x - - 0.77% 9.57B
27.12x39.04x - -.--% 7.21B
Average 20.29x 12.21x 23.49x 0.59% 17.93B
Weighted average by Cap. 20.71x 7.91x 20.11x 0.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NNI Stock
  4. Valuation Nelnet, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!