First Time Loading...

Navient Corp
NASDAQ:NAVI

Watchlist Manager
Navient Corp Logo
Navient Corp
NASDAQ:NAVI
Watchlist
Price: 15.835 USD -0.91%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1B
-6%
Revenue
Growth Rates:
1 Year
-17%
3 Years
-39%
5 Years
-32%
7 Years
-43%
10 Years
-69%
248m
-26%
Operating Income
Growth Rates:
1 Year
-61%
3 Years
-79%
5 Years
-60%
7 Years
-73%
10 Years
-87%
190m
-17%
Net Income
Growth Rates:
1 Year
-62%
3 Years
-79%
5 Years
-52%
7 Years
-68%
10 Years
-85%

Earnings Waterfall
Navient Corp

Revenue
1.1B USD
Cost of Revenue
64m USD
Gross Profit
1.2B USD
Operating Expenses
-923m USD
Operating Income
248m USD
Other Expenses
-58m USD
Net Income
190m USD

Income Statement
Navient Corp

Rotate your device to view
Income Statement
Currency: USD
Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Revenue
Revenue
3 570
N/A
3 471
-3%
3 257
-6%
3 055
-6%
2 849
-7%
2 703
-5%
2 652
-2%
2 588
-2%
2 492
-4%
2 374
-5%
2 245
-5%
2 095
-7%
1 959
-6%
1 891
-3%
1 894
+0%
1 887
0%
1 886
0%
1 821
-3%
1 721
-5%
1 670
-3%
1 638
-2%
1 657
+1%
1 680
+1%
1 673
0%
1 652
-1%
1 638
-1%
1 664
+2%
1 710
+3%
1 829
+7%
1 891
+3%
1 899
+0%
1 871
-1%
1 804
-4%
1 749
-3%
1 600
-9%
1 457
-9%
1 330
-9%
1 182
-11%
1 238
+5%
1 183
-4%
1 107
-6%
Gross Profit
Cost of Revenue
281
284
282
298
312
345
340
340
346
311
311
304
297
296
295
290
283
284
279
274
267
256
246
240
236
228
222
214
210
208
201
168
134
101
78
77
75
74
65
64
64
Gross Profit
3 851
N/A
3 755
-2%
3 539
-6%
3 353
-5%
3 161
-6%
3 048
-4%
2 992
-2%
2 928
-2%
2 838
-3%
2 685
-5%
2 556
-5%
2 399
-6%
2 256
-6%
2 187
-3%
2 189
+0%
2 177
-1%
2 169
0%
2 105
-3%
2 000
-5%
1 944
-3%
1 905
-2%
1 913
+0%
1 926
+1%
1 913
-1%
1 888
-1%
1 866
-1%
1 886
+1%
1 924
+2%
2 039
+6%
2 099
+3%
2 100
+0%
2 039
-3%
1 938
-5%
1 850
-5%
1 678
-9%
1 534
-9%
1 405
-8%
1 256
-11%
1 303
+4%
1 247
-4%
1 171
-6%
Operating Income
Operating Expenses
(1 883)
(1 828)
(1 674)
(1 552)
(1 335)
(1 384)
(1 434)
(1 482)
(1 506)
(1 451)
(1 434)
(1 373)
(1 352)
(1 320)
(1 325)
(1 383)
(1 407)
(1 378)
(1 351)
(1 337)
(1 279)
(1 277)
(1 271)
(1 197)
(1 131)
(1 040)
(970)
(957)
(881)
(921)
(952)
(1 135)
(1 158)
(1 112)
(1 061)
(837)
(776)
(764)
(848)
(912)
(923)
Selling, General & Administrative
(521)
(510)
(491)
(479)
(439)
(438)
(435)
(467)
(476)
(485)
(501)
(500)
(497)
(497)
(503)
(519)
(524)
(525)
(518)
(507)
(501)
(501)
(500)
(488)
(485)
(477)
(478)
(497)
(522)
(547)
(567)
(569)
(539)
(507)
(472)
(444)
(428)
(416)
(409)
(401)
(397)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(19)
0
0
0
(14)
0
0
0
(10)
0
Other Operating Expenses
(1 362)
(1 318)
(1 183)
(1 073)
(896)
(946)
(999)
(1 015)
(1 030)
(966)
(933)
(873)
(855)
(823)
(822)
(864)
(883)
(853)
(833)
(830)
(778)
(776)
(771)
(709)
(646)
(563)
(492)
(460)
(359)
(374)
(385)
(547)
(619)
(605)
(589)
(379)
(348)
(348)
(439)
(501)
(526)
Operating Income
1 968
N/A
1 927
-2%
1 865
-3%
1 801
-3%
1 826
+1%
1 664
-9%
1 558
-6%
1 446
-7%
1 332
-8%
1 234
-7%
1 122
-9%
1 026
-9%
904
-12%
867
-4%
864
0%
794
-8%
762
-4%
727
-5%
649
-11%
607
-6%
626
+3%
636
+2%
655
+3%
716
+9%
757
+6%
826
+9%
916
+11%
967
+6%
1 158
+20%
1 178
+2%
1 148
-3%
904
-21%
780
-14%
738
-5%
617
-16%
697
+13%
629
-10%
492
-22%
455
-8%
335
-26%
248
-26%
Pre-Tax Income
Interest Income Expense
1
(207)
28
139
223
151
63
157
82
65
182
117
99
102
(7)
25
89
74
48
(38)
(79)
(55)
(53)
38
(192)
(206)
(212)
(256)
79
101
98
142
128
158
203
171
64
68
54
11
51
Non-Reccuring Items
(82)
(138)
(138)
(122)
(96)
(65)
(52)
(23)
(23)
3
(5)
(35)
(37)
(37)
(33)
(55)
(66)
(75)
(93)
(41)
(16)
31
48
9
(98)
(177)
(187)
(179)
(90)
(62)
(68)
(110)
(125)
(109)
(116)
(41)
(54)
(69)
(45)
(33)
(41)
Pre-Tax Income
1 887
N/A
1 582
-16%
1 755
+11%
1 818
+4%
1 953
+7%
1 750
-10%
1 569
-10%
1 580
+1%
1 391
-12%
1 302
-6%
1 299
0%
1 108
-15%
966
-13%
932
-4%
824
-12%
764
-7%
785
+3%
726
-8%
604
-17%
528
-13%
531
+1%
612
+15%
650
+6%
763
+17%
467
-39%
443
-5%
517
+17%
532
+3%
1 147
+116%
1 217
+6%
1 178
-3%
936
-21%
783
-16%
787
+1%
704
-11%
827
+17%
639
-23%
491
-23%
464
-5%
313
-33%
258
-18%
Net Income
Tax Provision
(702)
(594)
(658)
(681)
(730)
(652)
(596)
(597)
(519)
(487)
(490)
(427)
(377)
(356)
(302)
(680)
(686)
(672)
(633)
(192)
(171)
(166)
(152)
(166)
(103)
(107)
(119)
(120)
(260)
(270)
(265)
(219)
(181)
(190)
(175)
(182)
(138)
(104)
(103)
(85)
(68)
Income from Continuing Operations
1 185
988
1 097
1 137
1 223
1 098
973
983
872
815
809
681
589
576
522
84
99
54
(29)
336
360
446
498
597
364
336
398
412
887
947
913
717
602
597
529
645
501
387
361
228
190
Income to Minority Interest
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
1 271
N/A
1 038
-18%
1 142
+10%
1 131
-1%
1 220
+8%
1 097
-10%
975
-11%
984
+1%
873
-11%
816
-7%
809
-1%
681
-16%
589
-14%
576
-2%
522
-9%
292
-44%
330
+13%
301
-9%
239
-21%
395
+65%
397
+1%
467
+18%
498
+7%
597
+20%
364
-39%
336
-8%
398
+18%
412
+4%
887
+115%
947
+7%
913
-4%
717
-21%
602
-16%
597
-1%
529
-11%
645
+22%
501
-22%
387
-23%
361
-7%
228
-37%
190
-17%
EPS (Diluted)
2.92
N/A
2.41
-17%
2.69
+12%
2.66
-1%
3.01
+13%
2.83
-6%
2.6
-8%
2.57
-1%
2.54
-1%
2.48
-2%
2.56
+3%
2.11
-18%
1.98
-6%
2.02
+2%
1.9
-6%
1.03
-46%
1.22
+18%
1.11
-9%
0.9
-19%
1.49
+66%
1.6
+7%
1.96
+23%
2.18
+11%
2.56
+17%
1.82
-29%
1.72
-5%
2.05
+19%
2.11
+3%
4.79
+127%
5.38
+12%
5.46
+1%
4.17
-24%
3.93
-6%
4.06
+3%
3.75
-8%
4.48
+19%
3.85
-14%
3.09
-20%
2.98
-4%
1.85
-38%
1.66
-10%

See Also

Summary
NAVI intrinsic value, competitors valuation, and company profile.
DCF Valuation
NAVI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NAVI stock valuation using valuation multiples.
Wall Street Estimates
NAVI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NAVI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.