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 4,446 -
Change - -9.84% -2.23% 17.71% 23.26% -6.95% -
Enterprise Value (EV) 3,735 3,368 3,293 3,876 4,778 4,446 4,446
Change - -9.84% -2.23% 17.71% 23.26% -6.95% 0%
P/E - - 36x 21.3x 11.3x 16.8x 14.5x
PBR 1.25x 1.05x - - - - -
PEG - - - 0x 0x -0.5x 0.9x
Capitalization / Revenue 2.82x 2.16x 2.7x 2.66x 2.72x 2.63x 2.4x
EV / Revenue 0x 0x 0x 0x 0x 2.63x 2.4x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.48x 8.5x
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 7.53 8.75
Distribution rate - - - - 10.1% 17.5% -
Net sales 1 1,325 1,559 1,220 1,458 1,759 1,690 1,856
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 88.22 106.81 132.96 126.46 126.46
Nbr of stocks (in thousands) 38,242 37,111 37,324 36,288 35,933 35,155 -
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.($)
17.04x - - 1.03% 4.51B
17.59x - - 1.17% 217B
11.15x2.36x3.71x1.64% 118B
25.76x17.16x - 0.68% 70.62B
29.78x5.8x21.8x-.--% 41.01B
23.28x4.92x25.3x0.08% 31.32B
15.88x11.13x21.32x1.25% 24.2B
7.51x1.72x3.18x1.78% 22.33B
26.84x3.77x11.45x-.--% 21.25B
22.34x18.78x43.91x0.15% 16.26B
Average 19.72x 8.20x 18.67x 0.78% 57B
Weighted average by Cap. 18.47x 7.47x 13.38x 1.02%

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.