DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

SLM Corporation (SLM)

Financial Services | Financial - Credit Services

Today's Price

$18.12

Today's Fair Value

$28.68 +58.28%

Margin of Safety

+36.82%

Projected Value (5Y)

$46.19 +154.91%

Dividends Paid (5Y)

$4.28

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.62% | CAGR (5y): 1.14%

Diluted Shares Growth Rate

Regression: -8.36% | CAGR (5y): -11.75%

Dividend Growth Rate

Regression: 10% | CAGR (5y): 34.08%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.2x)

Discount Rate