NNI
Nelnet Inc
Price:  
85.87 
USD
Volume:  
103,919.00
United States | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NNI Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Nelnet Inc (NNI) is 87.69 USD. This NNI valuation is based on the model Peter Lynch Fair Value. With the current market price of 85.87 USD, the upside of Nelnet Inc is %.

85.87 USD
Stock Price
87.69 USD
Intrinsic Value
Intrinsic Value Details

NNI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (274.29) - 2,863.89 (208.03) -342.3%
DCF (Growth 10y) (265.86) - 3,190.97 (192.50) -324.2%
DCF (EBITDA 5y) (235.55) - (128.22) (1,234.50) -123450.0%
DCF (EBITDA 10y) (243.45) - (80.09) (1,234.50) -123450.0%
Fair Value 87.69 - 87.69 87.69 2.12%
P/E 41.18 - 127.23 77.80 -9.4%
EV/EBITDA (246.67) - (176.05) (209.42) -343.9%
EPV (242.40) - 38.36 (102.02) -218.8%
DDM - Stable 32.98 - 77.46 55.22 -35.7%
DDM - Multi 97.41 - 179.27 126.35 47.1%

NNI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,204.67
Beta 0.67
Outstanding shares (mil) 37.32
Enterprise Value (mil) 16,182.67
Market risk premium 4.60%
Cost of Equity 9.12%
Cost of Debt 11.94%
WACC 9.26%