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 4,770 -
Change - -9.84% -2.23% 17.71% 23.26% -0.16% -
Enterprise Value (EV) 3,735 3,368 3,293 3,876 4,778 4,770 4,770
Change - -9.84% -2.23% 17.71% 23.26% -0.16% 0%
P/E - - 36x 21.3x 11.3x 16.2x 13.9x
PBR 1.25x 1.05x - - - - -
PEG - - - 0x 0x -0.5x 0.8x
Capitalization / Revenue 2.82x 2.16x 2.7x 2.66x 2.72x 2.82x 2.66x
EV / Revenue 0x 0x 0x 0x 0x 2.82x 2.66x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.21x 8.38x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.9 - - - 1.19 1.32 -
Rate of return 0.92% - - - 0.9% 0.99% -
EPS 2 - - 2.45 5.02 11.79 8.18 9.58
Distribution rate - - - - 10.1% 16.1% -
Net sales 1 1,325 1,559 1,220 1,458 1,759 1,690 1,794
EBITDA - - - - - - -
EBIT 1 489.7 555.9 139.6 283.2 594.2 518 569
Net income 1 - - 91.53 184 428.5 293 338
Net Debt - - - - - - -
Reference price 2 97.68 90.75 88.22 106.81 132.96 132.75 132.75
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, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.62x - - - 482.63Cr
33.32x18.33x - 0.5% 6.69TCr
29.52x4.75x16.02x-.--% 4.4TCr
27.81x2.99x16.69x0.07% 3.13TCr
18.53x12.49x23.75x1.1% 2.62TCr
8.26x1.87x - 1.66% 2.59TCr
31.19x4.7x13.81x-.--% 2.39TCr
30.69x21x52.42x0.12% 1.65TCr
29.14x - - - 1.55TCr
Average 24.90x 9.45x 24.54x 0.49% 2.83TCr
Weighted average by Cap. 26.96x 10.07x 21.47x 0.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

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