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 4,474 -
Change - -9.84% -2.23% 17.71% 23.26% -6.37% -
Enterprise Value (EV) 3,735 3,368 3,293 3,876 4,778 4,474 4,474
Change - -9.84% -2.23% 17.71% 23.26% -6.37% 0%
P/E - - 36x 21.3x 11.3x 16.7x 14.5x
PBR 1.25x 1.05x - - - - -
PEG - - - 0x 0x -0.5x 1x
Capitalization / Revenue 2.82x 2.16x 2.7x 2.66x 2.72x 2.68x 2.52x
EV / Revenue 0x 0x 0x 0x 0x 2.68x 2.52x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.9 - - - 1.19 1.32 -
Rate of return 0.92% - - - 0.9% 1.06% -
EPS 2 - - 2.45 5.02 11.79 7.5 8.6
Distribution rate - - - - 10.1% 17.6% -
Net sales 1 1,325 1,559 1,220 1,458 1,759 1,668 1,774
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 88.22 106.81 132.96 125.03 125.03
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.67x - - 1.06% 4.47B
23.7x16.15x - 0.73% 63.61B
35.64x4.95x16.96x-.--% 33.78B
23.07x4.98x24.66x0.08% 29.35B
16.62x11.67x22.68x1.2% 24.3B
7.58x1.81x3.4x1.79% 23.28B
28.34x3.81x11.45x-.--% 21.7B
21.32x18.18x42.92x0.17% 14.96B
20.62x21.89x - 0.25% 14.77B
Average 21.51x 10.43x 20.34x 0.59% 25.58B
Weighted average by Cap. 22.94x 10.39x 19.12x 0.57%

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.