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% -6.94% -
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% -6.94% 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 2.66x 2.51x
EV / Revenue 0x 0x 0x 0x 0x 2.66x 2.51x
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% 1.06% -
EPS 2 - - 2.45 5.02 11.79 7.42 8.5
Distribution rate - - - - 10.1% 17.8% -
Net sales 1 1,325 1,559 1,220 1,458 1,759 1,670 1,774
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 88.22 106.81 132.96 124.27 124.27
Nbr of stocks (in thousands) 38,242 37,111 37,324 36,288 35,933 35,779 -
Announcement Date 2/28/22 2/28/23 2/27/24 2/27/25 2/26/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.75x - - 1.06% 4.45B
17.85x - - 1.16% 220B
12x2.5x3.93x1.53% 127B
23.2x16.15x - 0.75% 63.01B
28.38x5.55x20.22x-.--% 39.08B
22.07x4.91x24.33x0.09% 28.56B
8.05x1.83x3.38x1.66% 23.92B
27.26x3.82x11.63x-.--% 21.52B
14.18x10.44x20x1.4% 21.45B
20.28x18.13x42.35x0.17% 14.64B
Average 19.00x 7.92x 17.98x 0.78% 56.33B
Weighted average by Cap. 17.93x 6.81x 12.19x 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.