NELNET INC (NNI)
Personal Credit Institutions · Financial Services · $8.6B
Intrinsic Value (Consensus)
$171.43
Current Price
$235.80
Margin of Safety
-27.3%
27.3% Above Intrinsic Value
Value: $171
Price: $236
Valuation Model Estimates
Current Price: $235.80
DCF (Discounted Cash Flow)
$511.96
Graham Number
$164.03
Earnings Power Value
$114.47
Relative Value (P/E)
$235.80
Dividend Discount Model
$33.33
Consensus Value
$171.43
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $11.79
- EPS (Forward)
- $14.15
- Book Value
- $101.42
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 11.6%
- Debt/Equity
- 211%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance