Company Valuation: SLM Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,767 4,153 4,326 5,856 5,494 4,778 - -
Change - -27.98% 4.17% 35.36% -6.18% -13.04% - -
Enterprise Value (EV) 1 27,981 26,064 26,907 5,856 7,114 5,029 5,029 5,029
Change - -6.85% 3.24% -78.24% 21.48% -29.31% 0% 0%
P/E 5.45x 9.43x 7.93x 10.3x 7.82x 8.13x 7.56x 6.71x
PBR 2.55x 2.51x 2.24x 2.69x 2.2x 2.04x 1.84x 1.75x
PEG - -0.2x 0.2x 0.9x 0.3x -0.84x 1.01x 0.5x
Capitalization / Revenue 4.13x 2.79x 2.77x 3.95x 3.66x 3.37x 3.28x 3.16x
EV / Revenue 20.1x 17.5x 17.2x 3.95x 4.74x 3.55x 3.46x 3.33x
EV / EBITDA - - 23x 4.68x 7.14x 6.22x 6.12x 5.93x
EV / EBIT 18.6x 20.6x 23.9x 4.85x 5.36x 6.25x 6.09x 5.95x
EV / FCF - - - - 8.26x 8.42x 8.35x -
FCF Yield - - - - 12.1% 11.9% 12% -
Dividend per Share 2 0.2 0.44 0.44 0.46 0.52 0.52 0.5371 0.59
Rate of return 1.02% 2.65% 2.3% 1.67% 1.92% 2.05% 2.11% 2.32%
EPS 2 3.61 1.76 2.41 2.68 3.46 3.126 3.361 3.791
Distribution rate 5.54% 25% 18.3% 17.2% 15% 16.6% 16% 15.6%
Net sales 1 1,395 1,489 1,562 1,481 1,502 1,418 1,455 1,511
EBITDA 1 - - 1,169 1,251 996.1 808.1 821.8 847.4
EBIT 1 1,507 1,264 1,124 1,207 1,326 804.2 825.8 845.2
Net income 1 1,156 460 563.7 590 729.1 600.4 600.4 630.2
Net Debt 1 22,214 21,910 22,581 - 1,620 251.1 251.1 251.1
Reference price 2 19.67 16.60 19.12 27.58 27.06 25.42 25.42 25.42
Nbr of stocks (in thousands) 2,93,177 2,50,197 2,26,271 2,12,330 2,03,039 1,87,947 - -
Announcement Date 26/01/22 01/02/23 24/01/24 23/01/25 22/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.77x3.4x5.96x2.14% 477.76Cr
9.5x7.96x - 1.09% 215.99Cr
5.58x2.96x17.33x10.08% 119.44Cr
11.9x - - 4.43% 96Cr
-10.26x - - -.--% 57Cr
2.22x - - 14.85% 24Cr
16.16x - - 5.04% 22Cr
9.1x - - 4.44% 15Cr
Average 6.50x 4.77x 11.65x 5.26% 128.36Cr
Weighted average by Cap. 7.34x 4.54x 8.23x 3.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SLM Stock
  4. Valuation SLM Corporation