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 4,522 -
Change - -9.84% -2.23% 17.71% 23.26% -5.36% -
Enterprise Value (EV) 3,735 3,368 3,293 3,876 4,778 4,522 4,522
Change - -9.84% -2.23% 17.71% 23.26% -5.36% 0%
P/E - - 36x 21.3x 11.3x 17x 14.9x
PBR 1.25x 1.05x - - - - -
PEG - - - 0x 0x -0.5x 1x
Capitalization / Revenue 2.82x 2.16x 2.7x 2.66x 2.72x 2.71x 2.55x
EV / Revenue 0x 0x 0x 0x 0x 2.71x 2.55x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.64x 8.65x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.9 - - - 1.19 1.32 -
Rate of return 0.92% - - - 0.9% 1.04% -
EPS 2 - - 2.45 5.02 11.79 7.42 8.5
Distribution rate - - - - 10.1% 17.8% -
Net sales 1 1,325 1,559 1,220 1,458 1,759 1,670 1,774
EBITDA - - - - - - -
EBIT 1 489.7 555.9 139.6 283.2 594.2 469 523
Net income 1 - - 91.53 184 428.5 266 299
Net Debt - - - - - - -
Reference price 2 97.68 90.75 88.22 106.81 132.96 126.38 126.38
Nbr of stocks (in thousands) 38,242 37,111 37,324 36,288 35,933 35,779 -
Announcement Date 28/02/22 28/02/23 27/02/24 27/02/25 26/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.03x - - 1.04% 452.18Cr
18.05x - - 1.19% 21TCr
12.12x2.43x - 1.6% 12TCr
23.09x16.18x - 0.76% 6.28TCr
37.21x4.87x17.61x-.--% 3.19TCr
22.19x4.92x24.37x0.09% 2.87TCr
7.71x1.78x3.29x1.74% 2.39TCr
15.51x11.22x21.05x1.28% 2.3TCr
24.82x3.22x9.68x-.--% 1.9TCr
Average 19.75x 6.37x 15.20x 0.86% 5.92TCr
Weighted average by Cap. 18.29x 6.31x 15.88x 1.09%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Nelnet, Inc.

Historical PBR trend

Valuation ratios - PBR - Nelnet, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Nelnet, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Nelnet, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Nelnet, Inc.
  1. Stock Market
  2. Stocks
  3. NNI Stock
  4. Valuation Nelnet, Inc.