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 4,500 -
Change - -9.84% -2.23% 17.71% 23.26% -5.8% -
Enterprise Value (EV) 3,735 3,368 3,293 3,876 4,778 4,500 4,500
Change - -9.84% -2.23% 17.71% 23.26% -5.8% 0%
P/E - - 36x 21.3x 11.3x 16.8x 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 2.7x 2.54x
EV / Revenue 0x 0x 0x 0x 0x 2.7x 2.54x
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% 1.05% -
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 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 88.22 106.81 132.96 125.78 125.78
Nbr of stocks (in thousands) 38,242 37,111 37,324 36,288 35,933 35,779 -
Announcement Date 28/2/22 28/2/23 27/2/24 27/2/25 26/2/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.77x - - 1.05% 4.5B
25.18x16.75x - 0.69% 67.86B
39.8x4.62x15.64x-.--% 37.35B
25.4x5.15x25.5x0.07% 32.45B
17.4x12x23.3x1.15% 25.55B
8.02x1.89x3.55x1.7% 24.55B
28.96x3.91x11.77x-.--% 22.23B
23.44x18.87x44.54x0.15% 16.52B
22.25x22.45x - 0.23% 16.02B
Average 23.03x 10.70x 20.72x 0.56% 27.45B
Weighted average by Cap. 24.79x 10.67x 19.49x 0.53%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!