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 4,826 -
Change - -9.84% -2.23% 17.71% 23.26% 1.02% -
Enterprise Value (EV) 3,735 3,368 3,293 3,876 4,778 4,826 4,826
Change - -9.84% -2.23% 17.71% 23.26% 1.02% 0%
P/E - - 36x 21.3x 11.3x 15.6x 13.7x
PBR 1.25x 1.05x - - - - -
PEG - - - 0x 0x -0.6x 1x
Capitalization / Revenue 2.82x 2.16x 2.7x 2.66x 2.72x 2.86x 2.69x
EV / Revenue 0x 0x 0x 0x 0x 2.86x 2.69x
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 88.22 106.81 132.96 134.31 134.31
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.($)
15.73x - - - 486.04Cr
33.4x18.35x - 0.5% 6.72TCr
29.93x4.8x16.01x-.--% 4.46TCr
28.18x3.01x16.84x0.07% 3.17TCr
18.51x12.5x23.73x1.1% 2.63TCr
8.19x1.85x - 1.68% 2.57TCr
30.57x4.6x13.51x-.--% 2.34TCr
29.68x20.69x51.64x0.12% 1.6TCr
29.08x - - - 1.55TCr
Average 24.81x 9.40x 24.35x 0.5% 2.84TCr
Weighted average by Cap. 26.98x 10.04x 21.23x 0.47%

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.