SLM Corporation (SLM) DCF Valuation

SLM Corporation (SLM) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

SLM Corporation (SLM) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Streamline your analysis and improve precision with our SLM DCF Calculator! Equipped with real SLM Corporation data and customizable assumptions, this tool empowers you to forecast, analyze, and value SLM (SLM) like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 1,672.2 1,811.4 2,027.2 1,823.4 1,463.9 1,429.0 1,394.9 1,361.6 1,329.2 1,297.5
Revenue Growth, % 0 8.32 11.91 -10.05 -19.72 -2.38 -2.38 -2.38 -2.38 -2.38
EBITDA 758.4 1,249.9 762.9 .0 1,132.4 655.5 639.8 624.6 609.7 595.2
EBITDA, % 45.35 69 37.63 0 77.36 45.87 45.87 45.87 45.87 45.87
Depreciation 1,632.2 984.7 687.7 1,561.4 84.2 792.4 773.5 755.1 737.1 719.5
Depreciation, % 97.6 54.36 33.92 85.63 5.75 55.45 55.45 55.45 55.45 55.45
EBIT -873.8 265.2 75.2 -1,561.4 1,048.3 -136.9 -133.7 -130.5 -127.4 -124.3
EBIT, % -52.25 14.64 3.71 -85.63 71.61 -9.58 -9.58 -9.58 -9.58 -9.58
Total Cash 6,051.5 6,451.9 6,852.6 4,672.0 4,149.8 1,429.0 1,394.9 1,361.6 1,329.2 1,297.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,509.1 1,780.5 1,453.3 1,584.9 1,746.2
Account Receivables, % 90.25 98.29 71.69 86.92 119.28
Inventories 7,282.5 6,433.1 6,008.3 6,366.1 .0 1,143.2 1,115.9 1,089.3 1,063.4 1,038.0
Inventories, % 435.49 355.14 296.38 349.13 0 80 80 80 80 80
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure .0 2,330.4 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 128.65 0 0 0 0 0 0 0 0
Tax Rate, % 25.3 25.3 25.3 25.3 25.3 25.3 25.3 25.3 25.3 25.3
EBITAT -679.4 202.4 56.7 -1,161.1 783.1 -103.7 -101.2 -98.8 -96.4 -94.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -7,838.8 4,095.6 1,496.4 -89.1 7,072.1 13.8 730.0 712.6 695.7 679.1
WACC, % 12.35 12.23 12.14 12.06 12.09 12.17 12.17 12.17 12.17 12.17
PV UFCF
SUM PV UFCF 1,919.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 693
Terminal Value 6,808
Present Terminal Value 3,833
Enterprise Value 5,752
Net Debt 1,078
Equity Value 4,675
Diluted Shares Outstanding, MM 234
Equity Value Per Share 19.97

What You Will Get

  • Editable Forecast Inputs: Seamlessly adjust assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: SLM Corporation’s financial data pre-loaded to enhance your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that tailors to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing efficiency.

Key Features

  • Comprehensive SLM Financials: Gain access to precise pre-loaded historical data and future forecasts for SLM Corporation (SLM).
  • Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins to fit your analysis.
  • Real-Time Calculations: Experience automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
  • User-Friendly Dashboard: View straightforward charts and summaries to effectively interpret your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered SLM Corporation (SLM) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for SLM Corporation’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for SLM Corporation (SLM)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financial Data: SLM Corporation’s historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly Interface: Step-by-step guidance takes you through each stage of the process.

Who Should Use SLM Corporation (SLM)?

  • Finance Students: Explore financial modeling techniques and apply them with real-world data.
  • Academics: Integrate industry-standard models into your research or teaching materials.
  • Investors: Validate your investment strategies and evaluate valuation scenarios for SLM Corporation (SLM).
  • Analysts: Enhance your analysis process with a user-friendly, customizable DCF model.
  • Small Business Owners: Understand how large corporations like SLM Corporation (SLM) are evaluated in the market.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for SLM Corporation (SLM).
  • Real-World Data: SLM Corporation’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into SLM Corporation (SLM).
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to SLM Corporation (SLM).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results focused on SLM Corporation (SLM).

No products were found matching.