VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NAVI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
NAVINavient Corporation
$8.35$785M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksNAVICash Flow

Navient Corporation (NAVI) Cash Flow Statement

14Y historyFree accessUpdated daily

Free cash flow has become increasingly erratic, deteriorating from a $310 million inflow in 2023Q4 to a $47 million outflow in 2026Q1, despite the company continuing to deploy $23 million toward share repurchases in the most recent quarter.

NAVI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Cash from Operations323M441M459M676M305M702M987M1.02B1.14B1.16B1.36B1.91B1.66B2B2.64B
Operating CF Margin %-13.66%10.84%13.98%7.94%19.9%26.43%18.58%20.39%22.33%27.34%36.9%29.52%32.15%44.92%
Operating CF Growth %2653.96%-3.92%-32.1%121.64%-56.55%-28.88%-3.14%-10.61%-1.47%-14.74%-28.95%14.78%-16.8%-24.13%-
Net Income-60M-80M131M228M645M717M412M597M395M292M681M996M1.15B1.31B939M
Depreciation & Amortization5M3M0000030M47M23M36M12M9M00
Stock-Based Compensation16M21M23M24M19M22M18M25M25M35M26M29M39M47M47M
Deferred Taxes0000000-30M-47M-23M-36M-12M-9M00
Other Non-Cash Items317M404M93M288M-492M-469M523M357M435M369M136M-220M-160M206M845M
Working Capital Changes46M93M212M136M133M432M34M40M285M461M514M1.1B636M436M805M
Change in Receivables148M76M348M-50M-147M47M22M78M-125M-29M-26M175M-75M-68M361M
Change in Inventory000000000000000
Change in Payables10M-3M-31M29M159M-55M-113M-96M58M11M-92M-42M-27M-23M-41M
Cash from Investing2.74B2.71B8.47B7.36B10.59B6.67B6.45B7.49B10.36B7.5B11.41B10.69B-1.65B9.21B11.85B
Capital Expenditures0000000007.28B010.77B000
CapEx % of Revenue0%--------140.52%-208%---
Acquisitions0--------------
Investments43.07B44.26B46.74B55.03B62.47B73.3B79.95B87.24B94.88B106.01B112.1B124.05B135.81B1.48B163.63B
Other Investing2.74B2.71B8.47B7.36B10.59B6.69B6.45B7.48B10.24B408M11.4B351M-1.64B9.24B11.88B
Cash from Financing-2.99B-3.15B-9.62B-10.05B-9.66B-7.33B-7.68B-9.98B-10.88B-8.39B-13.11B-12.45B-3.76B-9.92B-13.38B
Debt Issued (Net)0--------------
Equity Issued (Net)-76M-111M-179M-310M-400M-600M-400M-440M-220M-440M-755M-945M-600M-600M-900M
Dividends Paid-62M-63M-70M-78M-91M-107M-123M-147M-166M-176M-201M-240M-255M-284M-257M
Share Repurchases-99M-111M-179M-310M-400M-600M-400M-440M-220M-440M-755M-945M-600M-600M-900M
Other Financing-524M264M-79M-101M1.18B-1.97B-2.11B-189M-162M-79M-244M-245M-1.24B-9.3B-10.79B
Net Change in Cash76M1M-690M-2.01B1.23B41M-244M-1.48B616M265M-341M151M-3.75B1.29B1.11B
Free Cash Flow323M441M459M676M305M702M987M1.02B1.14B8.44B1.36B12.68B1.66B2B2.64B
FCF Margin %10.55%13.66%10.84%13.98%7.94%19.9%26.43%18.58%20.39%162.85%27.34%244.9%29.52%32.15%44.92%
FCF Growth %-7.18%-3.92%-32.1%121.64%-56.55%-28.88%-3.14%-10.61%-86.49%521.89%-89.29%661.78%-16.8%-24.13%-
FCF per Share3.364.454.145.502.124.085.064.374.3230.034.2133.183.924.455.46
FCF Conversion (FCF/Net Income)-5.38x-5.51x3.50x2.96x0.47x0.98x2.40x1.71x2.89x3.96x1.99x1.94x1.46x1.41x2.81x
Interest Paid1.86B2.56B3.24B3.43B1.9B1.38B2.06B3.48B3.46B2.87B2.3B1.98B1.98B2.16B2.53B
Taxes Paid25M26M38M57M30M190M74M93M57M157M249M88M484M636M569M

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetStrained
Cash FlowDeteriorating
Top Statement Risk

Portfolio Amortization and Liquidity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Disconnected From Cash

As reported in financial statements, Navient's operating cash flow frequently diverges from net income, with the OCF/NI ratio reaching extreme levels like -35.50 in 2025Q1, indicating that reported earnings are poor proxies for the actual cash-generating capacity of the underlying loan portfolios.

The persistent gap between net income and operating cash flow suggests that non-cash accounting adjustments, likely related to derivative hedging and loan loss provisions, dominate the bottom line. Investors should interpret this volatility as a sign that headline profitability metrics may not reflect the underlying cash reality of the business.

Free Cash Flow Volatility Persists

Based on quarterly data, Navient's free cash flow trajectory has become increasingly erratic, swinging from a peak of $310 million in 2023Q4 to a negative $47 million in 2026Q1, reflecting the inherent instability of a business model reliant on a rapidly amortizing legacy loan book.

The inability to maintain consistent positive free cash flow suggests that the company's core assets are failing to provide a stable foundation for operations. This trend warrants further investigation into whether the current cash flow profile can support ongoing capital returns while the business attempts its pivot.

Working Capital Swings Mask Instability

According to recent SEC filings, Navient's working capital changes have been highly erratic, ranging from a $214 million inflow in 2024Q2 to a $93 million outflow in 2024Q3, which suggests significant fluctuations in the timing of collections and servicing-related cash flows.

These large, inconsistent swings in working capital appear to be the primary driver of quarterly cash flow volatility rather than operational performance. Such movements may indicate that the company is struggling to manage the timing of cash receipts from its servicing contracts and loan portfolios effectively.

Capital Allocation Outpacing Cash Generation

As indicated by the provided figures, Navient has continued to prioritize dividends and share repurchases despite deteriorating cash flows, with buybacks totaling $23 million in 2026Q1 even as the company reported a negative $47 million in free cash flow for the same period.

The decision to return capital to shareholders while operating cash flow is negative suggests a reliance on balance sheet liquidity rather than organic cash generation. This strategy appears unsustainable and may indicate that management is attempting to support the stock price at the expense of long-term financial flexibility.

NAVI — Frequently Asked Questions

Quick answers to the most common questions about buying NAVI stock.

How much cash does Navient Corporation (NAVI) generate from operations?

Navient Corporation (NAVI) generated $441.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Navient Corporation's free cash flow?

Navient Corporation (NAVI) generated $441.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Navient Corporation's capital expenditure (CapEx)?

Navient Corporation (NAVI) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Navient Corporation distribute cash to shareholders?

In 2025, Navient Corporation (NAVI) returned $63.0M to shareholders via cash dividends and spent $111.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.