US · JSM
Navient Corporation SR NT 6% 121543
- Sector
- Financial Services · Financial - Credit Services
- Headquarters
- Herndon, DE
- Website
- salliemae.com
Price · as of 2025-12-31
$18.42
Market cap 5.31B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $35.35 | +91.96% |
| Intrinsic Value(DCF) | $33.32 | +80.94% |
| Graham-Dodd Method(GD) | $10.76 | -41.6% |
| Graham Formula(GF) | $7.73 | -58.02% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | $10.41 | ||||
| 2013 | $9.68 | $299.99 | |||
| 2014 | $11.09 | $317.77 | $0.00 | $13.35 | $119.89 |
| 2015 | $9.58 | $316.71 | $0.00 | $12.27 | $0.00 |
| 2016 | $12.58 | $334.84 | $0.00 | $11.03 | $10.34 |
| 2017 | $13.80 | $350.32 | $0.00 | $5.60 | $14.22 |
| 2018 | $13.51 | $339.32 | $0.00 | $8.86 | $29.34 |
| 2019 | $15.39 | $333.64 | $0.00 | $14.81 | $9.07 |
| 2020 | $17.20 | $368.69 | $0.00 | $10.20 | $0.00 |
| 2021 | $17.05 | $407.94 | $0.00 | $22.78 | $0.00 |
| 2022 | $14.94 | $382.11 | $0.00 | $29.01 | $0.00 |
| 2023 | $18.45 | $389.48 | $0.00 | $16.71 | $0.00 |
| 2024 | $18.00 | $382.92 | $138.25 | $16.68 | $273.49 |
| 2025 | $19.40 | $35.35 | $216.39 | $10.76 | $7.73 |
AI valuation
Our deep-learning model estimates Navient Corporation SR NT 6% 121543's (JSM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $35.35
- Current price
- $18.42
- AI upside
- +91.96%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$33.32
+80.94% upside
Graham-Dodd
$10.76
-41.6% upside
Graham Formula
$7.73
-58.02% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| JSM | Navient Corporation SR NT… | $18.42 | 5.31B | +92% | +81% | -42% | -58% | -23.76 | 0.79 | 0.61 | 1623.40 | — | 0.97 | 95.21% | 81.66% | -2.57% | -3.17% | 7.45% | -0.16% | 2.11 | 0.98 | 0.41 | 0.41 | 989.67 | -16833.00% | -1840.00% | -392.00% | 23.20% | 0.09 | 1.80% | 3.31% | -78.70% | 2086.42% | 1.92 | 11.04 | 1.57 | 0.32 |
| ABCB | Ameris Bancorp | $77.66 | 5.31B | -37% | -9% | -19% | -22% | 13.17 | 1.33 | 3.26 | 11.47 | 84.41 | 1.81 | 68.31% | 32.05% | 24.75% | 10.53% | 13.62% | 1.53% | 0.17 | 1.17 | 0.17 | 0.00 | 1.30 | 1561.00% | 200.00% | 3303.00% | 3.45% | 0.03 | 6.19% | 1.02% | 13.40% | 1.02% | 11.47 | 32.70 | 3.68 | 0.14 |
| AVAL | Grupo Aval Acciones y Val… | $4.09 | 4.88B | +41% | -38% | -51% | -76% | 12.99 | 0.76 | 0.36 | 9.19 | 34.61 | -7.15 | 30.57% | 8.49% | 2.75% | 5.93% | 5.31% | 0.32% | 4.09 | 0.15 | 0.37 | 0.37 | 12.65 | 3753.00% | -380.00% | 4760.00% | -111.53% | -0.07 | -35.60% | 5.52% | 71.70% | 5.94% | 12.92 | -2.76 | 1.10 | -0.27 |
| CACC | Credit Acceptance Corpora… | $473.18 | 5.22B | +70% | +10% | -31% | +32% | 12.60 | 3.51 | 2.31 | 10.58 | 14.18 | 3.51 | 98.75% | 47.63% | 18.29% | 25.90% | 11.32% | 4.38% | 4.17 | 2.38 | 0.26 | 0.26 | 5.54 | 8888.00% | 857.00% | -731.00% | 19.71% | 0.48 | 14.41% | 0.00% | 0.00% | 0.00% | 10.13 | 10.62 | 4.83 | 0.98 |
| MAIN | Main Street Capital Corpo… | $56.80 | 5.09B | -10% | -59% | -5% | — | -94.34 | 1.72 | 7.99 | 14.54 | — | 1.72 | 100.00% | 80.71% | 58.89% | -1.88% | 9.63% | -1.01% | 0.82 | — | — | — | 4.64 | -564.00% | -1106.00% | -4754.00% | -0.89% | — | -0.89% | 0.07% | -7.00% | 0.27% | 14.54 | -165.51 | 11.74 | 1.71 |
| NNI | Nelnet, Inc. | $129.46 | 4.64B | +156% | -47% | -11% | +68% | 11.17 | 1.30 | 2.11 | 467.85 | 24.27 | 1.37 | 87.04% | 50.58% | 11.76% | 12.18% | 8.97% | 3.08% | 2.12 | 2.19 | 2666.66 | 2666.66 | 242.71 | 4602.00% | 2256.00% | -11219.00% | -1.64% | -16.50 | -0.81% | 0.90% | 10.00% | 64.15% | 8.68 | -127.05 | 4.39 | 2.49 |
| RJF | Raymond James Financial, … | $153.08 | 30.23B | -35% | +33% | -50% | +9% | 15.38 | 2.63 | 2.06 | 4.02 | 248.68 | 3.08 | 88.16% | 28.66% | 13.42% | 17.66% | -150.25% | 2.49% | 0.36 | 2.47 | 0.32 | 0.35 | -1.44 | 619.00% | 794.00% | 1518.00% | 6.84% | 0.04 | -94.05% | 1.27% | 19.50% | 5.12% | 4.19 | 8.51 | 1.20 | 0.22 |
| RLI | RLI Corp. | $62.32 | 5.73B | -9% | -30% | -98% | 0% | 14.35 | 3.26 | 3.08 | 10.78 | 86.59 | 3.36 | 29.82% | 27.53% | 21.43% | 24.44% | 25.71% | 7.31% | 0.06 | 96.73 | 1.33 | 2.96 | 0.09 | 1658.00% | 633.00% | 957.00% | 10.51% | 4.73 | 37.89% | 4.17% | 59.90% | 4.38% | 11.03 | 9.39 | 3.04 | 1.95 |
| SLM | SLM Corporation | $18.74 | 3.71B | +111% | -4% | — | +133% | 5.27 | 1.60 | 1.26 | 5.79 | 18.12 | 1.64 | 53.11% | 31.92% | 23.95% | 32.31% | 18.20% | 2.49% | 2.39 | 0.88 | 8.08 | 11.91 | 1.84 | 2910.00% | 410.00% | -27472.00% | 14.65% | 1.15 | 14.06% | 17.82% | 94.00% | 27.21% | 5.81 | 10.01 | 1.85 | 0.67 |
| UBSI | United Bankshares, Inc. | $41.30 | 5.8B | +9% | +9% | -0% | +60% | 12.65 | 1.07 | 3.23 | 2.03 | 66.90 | 1.71 | 65.35% | 32.42% | 25.52% | 8.86% | 23.16% | 1.46% | 0.17 | 1.01 | 28.21 | 28.21 | -2.75 | 1891.00% | 1233.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 2.27% | 2.03 | — | 0.66 | 0.43 |
| VIRT | Virtu Financial, Inc. | $41.41 | 3.53B | +226% | +17% | — | +341% | 1.49 | 1.85 | 1.00 | 2.50 | 2.05 | 5.44 | 47.97% | 33.80% | 12.89% | 150.99% | 26.26% | 13.72% | 2.02 | 8.81 | 0.00 | 0.40 | -0.20 | 7273.00% | 2625.00% | -483.00% | 14.24% | 0.03 | 13.30% | 13.97% | 20.90% | 154.39% | 2.74 | 6.50 | 0.93 | -0.43 |
About Navient Corporation SR NT 6% 121543
Navient Corp. engages in the provision of asset management and business processing solutions for education, healthcare and government clients at the federal, state and local levels. It operates through the following segments: Federal Education Loans, Consumer Lending, Business Processing and Other. The Federal Education Loans segment owns FFELP Loans and performs servicing and asset recovery services on FFELP Loan portfolio. The Consumer Lending segment owns, originates, acquires and services high-quality private education loans. The Business Processing segment engages in the provision of government and healthcare services. The Other segment consists of corporate liquidity portfolio, gains and losses incurred on the repurchase of debt, unallocated expenses of shared services and restructuring/other reorganization expenses. The company was founded in 1973 and is headquartered in Herndon, VA.
- CEO
- None
- Employees
- 0
- Beta
- 0.91
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($33.32 ÷ $18.42) − 1 = +80.94% (DCF, example).