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 5,093 - -
Change - -27.98% 4.17% 35.36% -6.18% -7.3% - -
Enterprise Value (EV) 1 27,981 26,064 26,907 5,856 7,114 5,344 5,344 5,344
Change - -6.85% 3.24% -78.24% 21.48% -24.87% 0% 0%
P/E 5.45x 9.43x 7.93x 10.3x 7.82x 8.67x 8.06x 7.15x
PBR 2.55x 2.51x 2.24x 2.69x 2.2x 2.18x 1.96x 1.86x
PEG - -0.2x 0.2x 0.9x 0.3x -0.9x 1.08x 0.6x
Capitalization / Revenue 4.13x 2.79x 2.77x 3.95x 3.66x 3.59x 3.5x 3.37x
EV / Revenue 20.1x 17.5x 17.2x 3.95x 4.74x 3.77x 3.67x 3.54x
EV / EBITDA - - 23x 4.68x 7.14x 6.61x 6.5x 6.31x
EV / EBIT 18.6x 20.6x 23.9x 4.85x 5.36x 6.65x 6.47x 6.32x
EV / FCF - - - - 8.26x 8.95x 8.87x -
FCF Yield - - - - 12.1% 11.2% 11.3% -
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% 1.92% 1.98% 2.18%
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 27.10 27.10 27.10
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.67x3.77x6.61x1.92% 509.34Cr
9.79x8.06x - 1.06% 218.75Cr
5.35x2.94x17.18x10.52% 114.68Cr
11.33x - - 4.65% 94Cr
-9.97x - - -.--% 54Cr
2.2x - - 14.98% 24Cr
16.3x - - 5% 23Cr
9.13x - - 4.42% 15Cr
Average 6.60x 4.92x 11.90x 5.32% 131.67Cr
Weighted average by Cap. 7.84x 4.77x 8.56x 3.22%

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