As of 2024-12-15, the Intrinsic Value of Nelnet Inc (NNI) is
82.51 USD. This NNI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 107.95 USD, the upside of Nelnet Inc is
-23.60%.
The range of the Intrinsic Value is (78.56) - 1,974.55 USD
82.51 USD
Intrinsic Value
NNI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(78.56) - 1,974.55 |
82.51 |
-23.6% |
| DCF (Growth 10y) |
(38.37) - 2,419.67 |
154.63 |
43.2% |
| DCF (EBITDA 5y) |
(193.84) - (158.15) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(164.01) - (112.85) |
(1,234.50) |
-123450.0% |
| Fair Value |
49.52 - 49.52 |
49.52 |
-54.13% |
| P/E |
16.24 - 100.73 |
53.62 |
-50.3% |
| EV/EBITDA |
(292.18) - (183.47) |
(246.93) |
-328.7% |
| EPV |
4.31 - 172.50 |
88.40 |
-18.1% |
| DDM - Stable |
77.69 - 221.07 |
149.38 |
38.4% |
| DDM - Multi |
69.01 - 155.69 |
95.96 |
-11.1% |
NNI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,917.51 |
| Beta |
0.46 |
| Outstanding shares (mil) |
36.29 |
| Enterprise Value (mil) |
13,707.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.56% |
| Cost of Debt |
5.50% |
| WACC |
4.81% |