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 4,800 - -
Change - -27.98% 4.17% 35.36% -6.18% -12.64% - -
Enterprise Value (EV) 1 27,981 26,064 26,907 5,856 7,114 5,051 5,051 5,051
Change - -6.85% 3.24% -78.24% 21.48% -29% 0% 0%
P/E 5.45x 9.43x 7.93x 10.3x 7.82x 8.08x 7.5x 6.59x
PBR 2.55x 2.51x 2.24x 2.69x 2.2x 2.08x 1.81x 1.67x
PEG - -0.2x 0.2x 0.9x 0.3x -0.9x 0.97x 0.5x
Capitalization / Revenue 4.13x 2.79x 2.77x 3.95x 3.66x 3.29x 3.21x 3.17x
EV / Revenue 20.1x 17.5x 17.2x 3.95x 4.74x 3.46x 3.38x 3.33x
EV / EBITDA - - 23x 4.68x 7.14x 6.35x 6.18x 5.67x
EV / EBIT 18.6x 20.6x 23.9x 4.85x 5.36x 6.28x 6.09x 5.7x
EV / FCF - - - - 8.26x 8.6x 8.39x -
FCF Yield - - - - 12.1% 11.6% 11.9% -
Dividend per Share 2 0.2 0.44 0.44 0.46 0.52 0.5362 0.5671 0.6667
Rate of return 1.02% 2.65% 2.3% 1.67% 1.92% 2.11% 2.23% 2.62%
EPS 2 3.61 1.76 2.41 2.68 3.46 3.15 3.393 3.862
Distribution rate 5.54% 25% 18.3% 17.2% 15% 17% 16.7% 17.3%
Net sales 1 1,395 1,489 1,562 1,481 1,502 1,460 1,493 1,516
EBITDA 1 - - 1,169 1,251 996.1 795.6 817.9 890.1
EBIT 1 1,507 1,264 1,124 1,207 1,326 804.2 829.3 886.8
Net income 1 1,156 460 563.7 590 729.1 603.2 605.3 630.7
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 25.45 25.45 25.45
Nbr of stocks (in thousands) 293,177 250,197 226,271 212,330 203,039 188,593 - -
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.($)
7.81x3.35x6.15x2.18% 4.64B
8.84x7.74x - 1.08% 1.95B
4.91x2.89x16.89x11.45% 1.05B
14.86x - - 4.85% 874M
-8.61x - - -.--% 465M
2.96x - - 11.12% 325M
17.9x - - 5.18% 212M
10.2x - - 3.84% 144M
Average 7.36x 4.66x 11.52x 4.96% 1.21B
Weighted average by Cap. 7.65x 4.41x 8.13x 3.49%

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