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 5,236 - -
Change - -27.98% 4.17% 35.36% -6.18% -4.7% - -
Enterprise Value (EV) 1 27,981 26,064 26,907 5,856 7,114 5,487 5,487 5,487
Change - -6.85% 3.24% -78.24% 21.48% -22.87% 0% 0%
P/E 5.45x 9.43x 7.93x 10.3x 7.82x 8.79x 8.17x 7.25x
PBR 2.55x 2.51x 2.24x 2.69x 2.2x 2.21x 1.98x 1.89x
PEG - -0.2x 0.2x 0.9x 0.3x -0.91x 1.09x 0.6x
Capitalization / Revenue 4.13x 2.79x 2.77x 3.95x 3.66x 3.69x 3.6x 3.47x
EV / Revenue 20.1x 17.5x 17.2x 3.95x 4.74x 3.87x 3.77x 3.63x
EV / EBITDA - - 23x 4.68x 7.14x 6.79x 6.68x 6.48x
EV / EBIT 18.6x 20.6x 23.9x 4.85x 5.36x 6.82x 6.65x 6.49x
EV / FCF - - - - 8.26x 9.19x 9.11x -
FCF Yield - - - - 12.1% 10.9% 11% -
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% 1.89% 1.96% 2.15%
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 27.47 27.47 27.47
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.($)
8.91x3.87x6.79x1.87% 523.62Cr
9.86x8.08x - 1.05% 221.36Cr
5.38x2.94x17.2x10.45% 115.53Cr
11.09x - - 4.75% 91Cr
-10.2x - - -.--% 56Cr
2.21x - - 14.89% 24Cr
16.32x - - 4.99% 23Cr
9.05x - - 4.46% 15Cr
Average 6.58x 4.96x 12.00x 5.31% 133.72Cr
Weighted average by Cap. 7.93x 4.83x 8.67x 3.17%

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