Company Valuation: Synchrony Financial

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 25,387 14,805 15,803 25,307 30,049 23,733 - -
Change - -41.68% 6.74% 60.14% 18.74% -21.02% - -
Enterprise Value (EV) 1 31,557 18,702 17,526 26,058 30,258 27,871 32,635 35,296
Change - -40.74% -6.29% 48.68% 16.12% -7.89% 17.09% 8.15%
P/E 6.32x 5.34x 7.36x 7.6x 8.99x 7.73x 6.99x 6.13x
PBR 1.89x 1.19x 1.18x 1.64x 1.86x 1.49x 1.35x 1.22x
PEG - -0.3x -0.5x 0.1x 1.05x 4.65x 0.7x 0.4x
Capitalization / Revenue 2.49x 1.27x 1.16x 1.57x 2.01x 1.56x 1.49x 1.42x
EV / Revenue 3.1x 1.6x 1.29x 1.62x 2.02x 1.84x 2.04x 2.11x
EV / EBITDA - - - - - 3.45x 4.03x -
EV / EBIT 5.07x 2.55x 1.98x 2.31x 3.07x 2.82x 3.11x 3.19x
EV / FCF - - - - 3.07x 9.06x 10.9x -
FCF Yield - - - - 32.6% 11% 9.17% -
Dividend per Share 2 0.88 0.9 0.96 1 1.15 1.279 1.419 1.603
Rate of return 1.9% 2.74% 2.51% 1.54% 1.38% 1.75% 1.95% 2.2%
EPS 2 7.34 6.15 5.19 8.55 9.28 9.434 10.44 11.91
Distribution rate 12% 14.6% 18.5% 11.7% 12.4% 13.6% 13.6% 13.5%
Net sales 1 10,192 11,674 13,627 16,125 14,981 15,180 15,973 16,712
EBITDA 1 - - - - - 8,070 8,090 -
EBIT 1 6,229 7,337 8,869 11,286 9,846 9,897 10,500 11,078
Net income 1 4,179 2,974 2,196 3,427 3,469 3,127 3,063 3,134
Net Debt 1 6,170 3,897 1,723 751 209 4,139 8,902 11,564
Reference price 2 46.39 32.86 38.19 65.00 83.43 72.94 72.94 72.94
Nbr of stocks (in thousands) 547,259 450,541 413,804 389,344 360,171 325,371 - -
Announcement Date 1/28/22 1/23/23 1/23/24 1/28/25 1/27/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.7x16.15x - 0.73% 64.67B
35.64x4.95x16.96x-.--% 34.46B
23.07x4.98x24.66x0.08% 29.54B
16.62x11.67x22.68x1.2% 24.53B
7.58x1.81x3.4x1.79% 23.73B
28.34x3.81x11.45x-.--% 21.41B
21.32x18.18x42.92x0.17% 14.79B
20.62x21.89x - 0.25% 14.92B
Average 22.11x 10.43x 20.34x 0.53% 28.51B
Weighted average by Cap. 23.06x 10.39x 19.06x 0.56%

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. SYF Stock
  4. SFE Stock
  5. Valuation Synchrony Financial