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 4,484 -
Change - -9.84% -2.23% 17.71% 23.26% -6.14% -
Enterprise Value (EV) 3,735 3,368 3,293 3,876 4,778 4,484 4,484
Change - -9.84% -2.23% 17.71% 23.26% -6.14% 0%
P/E - - 36x 21.3x 11.3x 16.7x 14.6x
PBR 1.25x 1.05x - - - - -
PEG - - - 0x 0x -0.5x 1x
Capitalization / Revenue 2.82x 2.16x 2.7x 2.66x 2.72x 2.69x 2.53x
EV / Revenue 0x 0x 0x 0x 0x 2.69x 2.53x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.66x 7.88x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.9 - - - 1.19 1.32 -
Rate of return 0.92% - - - 0.9% 1.05% -
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 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 88.22 106.81 132.96 125.33 125.33
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.($)
16.71x - - 1.05% 4.48B
36.32x4.86x16.34x-.--% 40.55B
26.52x5.23x25.93x0.07% 34.06B
18.9x12.61x24.49x1.06% 27.8B
8.35x1.95x3.68x1.63% 25.53B
30x4.33x13.04x-.--% 23.22B
24.11x19.12x45.11x0.15% 17.08B
10.82x - - 1.22% 12.27B
20.46x - - - 9.04B
23.73x39.61x - -.--% 7.44B
Average 21.59x 12.53x 21.43x 0.58% 20.15B
Weighted average by Cap. 23.78x 8.52x 20.17x 0.5%

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.