Previous Close | $15.24 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Navient Corporation operates as a financial services company specializing in education loan management and business processing solutions. The company primarily generates revenue through servicing and collecting student loans, including federal and private education loans, while also offering asset recovery and business processing services. Navient holds a significant position in the student loan servicing industry, leveraging its scale and expertise to manage loan portfolios efficiently. Its market position is reinforced by long-term contracts with government and private entities, though it faces regulatory scrutiny and competitive pressures in the evolving education finance sector. The company’s diversified revenue streams, including fee-based servicing and portfolio acquisitions, provide stability amid fluctuating interest rates and policy changes. Navient’s focus on operational efficiency and technology-driven solutions enhances its ability to navigate complex regulatory environments while maintaining cost advantages over smaller competitors.
Navient reported revenue of $3.81 billion for FY 2024, with net income of $131 million, translating to diluted EPS of $1.18. Operating cash flow stood at $459 million, reflecting efficient cash generation from its loan servicing and collection operations. The absence of capital expenditures suggests a lean operational model focused on financial asset management rather than physical infrastructure investments.
The company’s earnings power is driven by its ability to service and collect on large loan portfolios, though high total debt of $47.91 billion underscores the capital-intensive nature of its business. Navient’s capital efficiency is supported by its $2.10 billion cash position, providing liquidity to manage debt obligations and fund strategic initiatives.
Navient’s balance sheet is characterized by substantial total debt of $47.91 billion, offset by $2.10 billion in cash and equivalents. The high leverage ratio indicates significant financial risk, though the company’s stable cash flow generation helps service its debt. Investors should monitor debt maturity profiles and refinancing risks in a rising interest rate environment.
Navient’s growth is constrained by regulatory headwinds and a mature student loan market, though its asset recovery segment offers niche opportunities. The company maintains a dividend policy with a $0.64 per share payout, reflecting a commitment to returning capital to shareholders despite its leveraged position. Future growth may depend on strategic acquisitions or expansion into adjacent financial services.
With a diluted EPS of $1.18 and a dividend yield anchored by its $0.64 payout, Navient’s valuation likely reflects market skepticism about its high leverage and regulatory exposure. Investors may price in limited growth prospects unless the company demonstrates improved debt management or diversification into higher-margin services.
Navient’s strategic advantages include its scale in loan servicing and long-standing government contracts, which provide revenue stability. However, the outlook remains cautious due to regulatory uncertainties and debt burdens. Success will hinge on optimizing operational efficiency, navigating policy changes, and potentially diversifying revenue streams beyond traditional student loan servicing.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |