Projected Income Statement: SLM Corporation

Forecast Balance Sheet: SLM Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 22,214 21,910 22,581 - 1,620 251 251 251
Change - -1.37% 3.06% - - -84.5% 0% 0%
Announcement Date 1/26/22 2/1/23 1/24/24 1/23/25 1/22/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: SLM Corporation

Fiscal Period: December 2025 2026 2027
CAPEX 1 - - -
Change - - -
Free Cash Flow (FCF) 1 861.6 597.1 602.3
Change - -30.7% 0.87%
Announcement Date 1/22/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: SLM Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - - 74.81% 84.45% 66.32% 57.04% 57% 56.75%
EBIT Margin (%) 108.07% 84.91% 71.93% 81.52% 88.28% 56.76% 57.27% 56.6%
EBT Margin (%) 110.43% 42.37% 49.82% 53.93% 66.08% 56.67% 55.91% 56.7%
Net margin (%) 82.87% 30.9% 36.08% 39.85% 48.54% 42.29% 41.5% 41.84%
FCF margin (%) - - - - 57.37% 42.15% 41.77% -
FCF / Net Income (%) - - - - 118.17% 99.67% 100.67% -

Profitability

        
ROA 3.9% 1.6% 2% 2.1% 2.5% 2.06% 2.04% 2.12%
ROE 49.05% 23.73% 35.8% 31.3% 34.4% 26.13% 25.48% 26.77%

Financial Health

        
Leverage (Debt/EBITDA) - - 19.32x - 1.63x 0.31x 0.31x 0.3x
Debt / Free cash flow - - - - 1.88x 0.42x 0.42x -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 3.628 1.794 - - - - - -
Change - -50.56% - - - - - -
Dividend per Share 1 0.2 0.44 0.44 0.46 0.52 0.52 0.5371 0.59
Change - 120% 0% 4.55% 13.04% 0% 3.3% 9.84%
Book Value Per Share 1 7.708 6.604 8.537 10.27 12.31 12.44 13.85 14.56
Change - -14.32% 29.28% 20.25% 19.87% 1.12% 11.3% 5.15%
EPS 1 3.61 1.76 2.41 2.68 3.46 3.118 3.363 3.784
Change - -51.25% 36.93% 11.2% 29.1% -9.87% 7.83% 12.54%
Nbr of stocks (in thousands) 293,177 250,197 226,271 212,330 203,039 187,947 187,947 187,947
Announcement Date 1/26/22 2/1/23 1/24/24 1/23/25 1/22/26 - - -
1USD
Estimates
2026 *2027 *
P/E 8.99x 8.34x
PBR 2.25x 2.02x
EV / Sales 3.9x 3.83x
Yield 1.86% 1.92%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
28.03USD
Average target price
28.55USD
Spread / Average Target
+1.84%

Quarterly revenue - Rate of surprise