investorscraft@gmail.com

Intrinsic ValueNelnet, Inc. (NNI)

Previous Close$131.90
Intrinsic Value
Upside potential
Previous Close
$131.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nelnet, Inc. operates primarily in the financial services sector, specializing in education-related loan servicing, asset management, and payment processing. The company generates revenue through loan interest, servicing fees, and technology solutions tailored for educational institutions. Its core business segments include student loan servicing, which remains a dominant revenue driver, alongside ancillary services like tuition payment plans and school administration software. Nelnet holds a strong position in the U.S. student loan market, leveraging its extensive servicing infrastructure and regulatory expertise to maintain long-term contracts with federal and private lenders. The company also diversifies its portfolio through investments in renewable energy and fintech ventures, mitigating concentration risks while capitalizing on emerging opportunities. Its market positioning is reinforced by a reputation for reliability in loan management and a growing suite of digital solutions aimed at streamlining education finance.

Revenue Profitability And Efficiency

Nelnet reported $2.12 billion in revenue for FY 2024, with net income of $184 million, reflecting a net margin of approximately 8.7%. Diluted EPS stood at $4.95, supported by strong operating cash flow of $662.9 million. Capital expenditures were modest at $20.9 million, indicating efficient reinvestment relative to cash generation. The company’s profitability metrics suggest disciplined cost management, particularly in its loan servicing operations.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by stable interest income from its loan portfolio and recurring servicing fees. Operating cash flow significantly exceeds net income, highlighting robust cash conversion. Nelnet’s capital efficiency is evident in its ability to fund dividends and strategic investments without excessive leverage, though its total debt of $8.31 billion warrants monitoring given the interest-sensitive nature of its business.

Balance Sheet And Financial Health

Nelnet’s balance sheet shows $194.5 million in cash and equivalents against $8.31 billion in total debt, indicating a leveraged but manageable position. The debt load is primarily tied to its student loan portfolio, which generates predictable cash flows. Liquidity appears adequate, with operating cash flow covering interest obligations and supporting a $1.12 per share dividend.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by loan servicing scale and ancillary services. The dividend payout ratio remains sustainable, with a yield appealing to income-focused investors. Future growth may hinge on expansion into fintech and renewable energy, though core education finance operations will likely remain the primary earnings driver.

Valuation And Market Expectations

Trading at a P/E multiple derived from $4.95 EPS, Nelnet’s valuation reflects market confidence in its servicing franchise and cash flow stability. Investors likely price in modest growth expectations, balancing regulatory risks in the student loan sector with opportunities in diversification.

Strategic Advantages And Outlook

Nelnet’s entrenched position in loan servicing and diversified revenue streams provide resilience. Regulatory expertise and technology investments position it well for long-term stability, though macroeconomic shifts in interest rates and education policy remain key watchpoints. The outlook is cautiously optimistic, with execution on ancillary ventures critical to sustained outperformance.

Sources

Company 10-K, investor disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount