NAVI
Navient Corp
Price:  
16.46 
USD
Volume:  
687,757.00
United States | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NAVI Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Navient Corp (NAVI) is 10.00 USD. This NAVI valuation is based on the model Peter Lynch Fair Value. With the current market price of 16.46 USD, the upside of Navient Corp is %.

16.46 USD
Stock Price
10.00 USD
Intrinsic Value
Intrinsic Value Details

NAVI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (489.77) - (95.91) (482.19) -3029.5%
DCF (Growth 10y) (489.61) - (102.47) (482.11) -3029.0%
DCF (EBITDA 5y) (485.53) - (471.21) (1,234.50) -123450.0%
DCF (EBITDA 10y) (487.21) - (466.84) (1,234.50) -123450.0%
Fair Value 10.00 - 10.00 10.00 -39.25%
P/E 13.74 - 22.96 19.07 15.8%
EV/EBITDA (481.10) - (445.19) (462.80) -2911.7%
EPV (442.93) - (255.05) (348.99) -2220.2%
DDM - Stable 6.13 - 12.76 9.44 -42.6%
DDM - Multi 3.34 - 5.63 4.20 -74.5%

NAVI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,876.44
Beta 1.30
Outstanding shares (mil) 114.00
Enterprise Value (mil) 58,665.44
Market risk premium 4.60%
Cost of Equity 21.64%
Cost of Debt 11.94%
WACC 9.61%