As of 2025-07-05, the Intrinsic Value of Nelnet Inc (NNI) is 33.96 USD. This NNI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 122.39 USD, the upside of Nelnet Inc is -72.30%.
The range of the Intrinsic Value is (106.00) - 2,001.09 USD
Based on its market price of 122.39 USD and our intrinsic valuation, Nelnet Inc (NNI) is overvalued by 72.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (106.00) - 2,001.09 | 33.96 | -72.3% |
| DCF (Growth 10y) | (76.80) - 2,340.23 | 84.12 | -31.3% |
| DCF (EBITDA 5y) | (187.12) - (154.69) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (162.73) - (116.09) | (1,234.50) | -123450.0% |
| Fair Value | 183.36 - 183.36 | 183.36 | 49.82% |
| P/E | 46.10 - 135.69 | 82.92 | -32.3% |
| EV/EBITDA | (284.97) - (165.60) | (237.06) | -293.7% |
| EPV | (32.59) - 110.69 | 39.05 | -68.1% |
| DDM - Stable | 86.73 - 286.64 | 186.69 | 52.5% |
| DDM - Multi | 85.74 - 227.81 | 125.47 | 2.5% |
| Market Cap (mil) | 4,448.88 |
| Beta | 0.66 |
| Outstanding shares (mil) | 36.35 |
| Enterprise Value (mil) | 14,197.93 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.51% |
| Cost of Debt | 5.50% |
| WACC | 5.28% |