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 4,609 -
Change - -9.84% -2.23% 17.71% 23.26% -3.54% -
Enterprise Value (EV) 3,735 3,368 3,293 3,876 4,778 4,609 4,609
Change - -9.84% -2.23% 17.71% 23.26% -3.54% 0%
P/E Ratio - - 36x 21.3x 11.3x 14.9x 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 2.57x
EV / Revenue 0x 0x 0x 0x 0x 2.73x 2.57x
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 88.22 106.81 132.96 128.25 128.25
Nbr of stocks (in thousands) 38,242 37,111 37,324 36,288 35,933 35,934 -
Announcement Date 28/02/22 28/02/23 27/02/24 27/02/25 26/02/26 - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.91x - - - 460.85Cr
25.28x4.31x14.07x-.--% 3.94TCr
26.02x2.86x15.97x0.07% 2.95TCr
8.02x1.82x - 1.7% 2.51TCr
20.67x15.56x30.83x1.02% 2.49TCr
28.69x4.29x12.59x-.--% 2.2TCr
27.42x20x49.92x0.13% 1.49TCr
13.28x - - 1.25% 1.34TCr
22.26x - - 0.75% 980.98Cr
Average 20.73x 8.14x 24.68x 0.62% 2.04TCr
Weighted average by Cap. 21.70x 6.93x 21.54x 0.54%

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!