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 4,858 - -
Change - -27.98% 4.17% 35.36% -6.18% -11.57% - -
Enterprise Value (EV) 1 27,981 26,064 26,907 5,856 7,114 5,109 5,109 5,109
Change - -6.85% 3.24% -78.24% 21.48% -28.18% 0% 0%
P/E 5.45x 9.43x 7.93x 10.3x 7.82x 8.29x 7.69x 6.83x
PBR 2.55x 2.51x 2.24x 2.69x 2.2x 2.08x 1.87x 1.77x
PEG - -0.2x 0.2x 0.9x 0.3x -0.84x 0.98x 0.5x
Capitalization / Revenue 4.13x 2.79x 2.77x 3.95x 3.66x 3.43x 3.37x 3.25x
EV / Revenue 20.1x 17.5x 17.2x 3.95x 4.74x 3.61x 3.54x 3.42x
EV / EBITDA - - 23x 4.68x 7.14x 6.32x 6.22x 6.03x
EV / EBIT 18.6x 20.6x 23.9x 4.85x 5.36x 6.35x 6.19x 6.05x
EV / FCF - - - - 8.26x 8.56x 8.48x -
FCF Yield - - - - 12.1% 11.7% 11.8% -
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% 2.01% 2.08% 2.28%
EPS 2 3.61 1.76 2.41 2.68 3.46 3.118 3.363 3.784
Distribution rate 5.54% 25% 18.3% 17.2% 15% 16.7% 16% 15.6%
Net sales 1 1,395 1,489 1,562 1,481 1,502 1,417 1,442 1,493
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 1,156 460 563.7 590 729.1 599.1 598.3 624.8
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 25.85 25.85 25.85
Nbr of stocks (in thousands) 293,177 250,197 226,271 212,330 203,039 187,947 - -
Announcement Date 26/1/22 1/2/23 24/1/24 23/1/25 22/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.29x3.61x6.32x2.01% 4.86B
9.27x7.8x - 1.06% 2.11B
5.56x2.95x17.15x10.11% 1.2B
11.41x - - 4.62% 934M
-18.97x - - -.--% 483M
16.96x - - 4.81% 233M
1.99x - - 16.51% 221M
9.15x - - 4.33% 156M
Average 5.46x 4.79x 11.74x 5.43% 1.27B
Weighted average by Cap. 7.24x 4.60x 8.47x 3.32%

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