SLM Corporation Financial Ratios — SLMBP Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	13.48	4.31	8.45	14.94	18.22	13.83	14.17	20.31	20.47	33.35	54.9	27.26	36.3	33.35	35.49
Return on Assets (%)	0.32	0.12	0.27	1.64	1.95	1.48	1.43	2.01	1.95	2.78	3.87	1.62	2.01	2.05	2.49
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	0.74	2.96	1.1	1.28	1.01	1	0.99	1.02	0.88	0.84	0.79	0.95	0.98	0.95	0.81
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	28.39	50.66	54.78	45.36	49.61	43.16	43.63	41.09	44.48	64.11	75.98	34.59	43.02	43.19	50.02
Profit Margin (%)	19.43	32.25	34.05	26.4	30.99	26.07	25.65	35.81	34.58	48.92	57.25	25.72	32.13	32.9	37.54
Net Income to Common Margin (%)	18.88	29.28	31.42	24.64	28.78	23.86	24.26	34.66	33.57	48.38	57.01	25.23	31.15	31.91	36.74
Effective Tax Rate (%)	35.46	36.9	38.16	41.94	37.53	39.6	41.21	12.85	22.25	23.68	24.65	25.64	25.3	23.83	24.96
Dvd Payout Ratio (%)	26.64	-10.32	-8.47	- -	- -	- -	- -	- -	9.1	5.32	5.23	24.56	17.96	16.81	14.77
Sustainable Growth Rate (%)	9.89	4.75	9.16	14.94	18.22	13.83	14.17	20.31	18.61	31.57	52.03	20.57	29.78	27.74	30.25

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	175,407	162,103	139,420	- -	1,079	2,168	3,275	4,284	4,643	5,189	5,931	5,235	5,228	6,440	5,861
ST Debt	32,090	15,579	7,619	- -	500	- -	- -	- -	289	- -	- -	- -	- -	- -	498
LT Debt	143,317	146,524	131,801	- -	579	2,168	3,275	4,284	4,354	5,189	5,931	5,235	5,228	6,440	5,362
Total Debt/EBITDA	7,308.62	8,120.58	16,645.18	- -	121.04	226.02	293.19	309.81	316.54	344.43	369.69	302.07	293.5	364.85	362.55
Net Debt/EBITDA	7,192.21	7,925.21	16,384.57	-251.33	-149.93	25.98	155.84	124.75	-62.76	48.71	99.51	35.72	60.51	98.57	100.19
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	2.42	2.48	10.85	9.75	10.07	9.62	9.52	9.66	8.91	7.51	6.5	5.12	5.59	6.35	7.4
Long-Term Debt/Equity (%)	2,729.33	2,892.3	11,302.3	- -	27.62	92.37	132.37	144.12	131.47	202.48	275.9	303.14	277.94	298.18	218.76
Long-Term Debt/Capital (%)	79.33	87.65	93.75	- -	18.24	48.02	56.97	59.04	54.73	66.94	73.4	75.19	73.54	74.89	64.51
Long-Term Debt/Total Assets (%)	74.13	80.84	1,231.02	- -	3.81	11.7	15.04	16.08	13.32	16.86	20.3	18.17	17.92	21.42	18.03
Total Debt/Equity (%)	3,340.45	3,199.82	11,955.65	- -	51.48	92.37	132.37	144.12	140.2	202.48	275.9	303.14	277.94	298.18	239.09
Total Debt/Capital (%)	97.09	96.97	99.17	- -	33.99	48.02	56.97	59.04	58.37	66.94	73.4	75.19	73.54	74.89	70.51
Total Debt/Total Assets (%)	90.72	89.43	1,302.18	- -	7.09	11.7	15.04	16.08	14.21	16.86	20.3	18.17	17.92	21.42	19.7
Net Debt to Equity	3,287.24	3,122.84	11,768.47	-128.95	-63.78	10.62	70.36	58.04	-27.8	28.64	74.26	35.84	57.3	80.56	66.07
Net Debt/Capital (%)	97.05	96.9	99.16	445.39	-176.06	9.6	41.3	36.72	-38.5	22.26	42.61	26.39	36.43	44.62	39.78
EBITDA	24	20	8	9	9	10	11	14	15	15	16	17	18	18	16
EBITDA-CapEx	24	20	8	9	9	10	11	14	15	15	16	17	18	18	16
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	2.42	2.48	10.85	9.75	10.07	9.62	9.52	9.66	8.91	7.51	6.5	5.12	5.59	6.35	7.4
Long-Term Debt/Equity (%)	2,729.33	2,892.3	11,302.3	- -	27.62	92.37	132.37	144.12	131.47	202.48	275.9	303.14	277.94	298.18	218.76
Long-Term Debt/Capital (%)	79.33	87.65	93.75	- -	18.24	48.02	56.97	59.04	54.73	66.94	73.4	75.19	73.54	74.89	64.51
Long-Term Debt/Total Assets (%)	74.13	80.84	1,231.02	- -	3.81	11.7	15.04	16.08	13.32	16.86	20.3	18.17	17.92	21.42	18.03
Total Debt/Equity (%)	3,340.45	3,199.82	11,955.65	- -	51.48	92.37	132.37	144.12	140.2	202.48	275.9	303.14	277.94	298.18	239.09
Total Debt/Capital (%)	97.09	96.97	99.17	- -	33.99	48.02	56.97	59.04	58.37	66.94	73.4	75.19	73.54	74.89	70.51
Total Debt/Total Assets (%)	90.72	89.43	1,302.18	- -	7.09	11.7	15.04	16.08	14.21	16.86	20.3	18.17	17.92	21.42	19.7
CFO/Total Liabilities	1.64	0.06	0.73	-3.92	-0.65	-1.23	-0.89	-0.43	-0.05	-0.65	-0.18	0.02	-0.53	-1.18	-1.46
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.09	0.1	1.9	1.6	0.87	0.99	1.03	0.77	0.59	0.56	0.57	0.52	0.56	0.59	0.61

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	0.86	0.19	0.42	1.78	1.71	1.44	1.3	1.26	1.29	1.3	1.56	1.51	1.4	1.26	1.28
Days Sales Outstanding	421.97	1,929.17	867.47	204.88	213.24	252.91	280.9	289.53	282.08	281.85	233.43	240.98	260.43	288.84	285.96
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	19,851	24,009	29,035	28,429	17,116	24,147	29,728	25,706	22,634	19,891	16,316	13,848	14,576	15,568	14,521
- Cash & Cash Equivalents	2,794	3,900	2,183	2,360	2,416	1,919	1,534	2,559	5,564	4,455	4,335	4,616	4,150	4,700	4,241
+ Preferred Equity and Hybrid Capital	565	565	- -	565	565	565	400	400	400	251	251	251	251	251	251
+ Minority/Non Controlling Interest	8	6	5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	175,407	162,103	139,420	- -	1,079	2,168	3,275	4,284	4,643	5,189	5,931	5,235	5,228	6,440	5,861
Enterprise Value	192,967	182,711	166,174	26,465	16,149	24,753	31,624	27,655	21,626	18,879	15,645	12,376	13,493	15,626	16,391
Total Capital	180,658	167,169	140,586	1,830	3,176	4,515	5,750	7,257	7,955	7,752	8,081	6,962	7,108	8,600	8,312
Total Debt/Capital (%)	97.09	96.97	99.17	- -	33.99	48.02	56.97	59.04	58.37	66.94	73.4	75.19	73.54	74.89	70.51
Total Debt / EV	0.91	0.89	0.84	- -	0.07	0.09	0.1	0.15	0.21	0.27	0.38	0.42	0.39	0.41	0.36
EV/Sales	59.23	270.73	218.54	35.97	18.25	25.78	28.08	20.32	12.93	10.49	7.72	6.79	7.46	8.45	8.26
EV/EBITDA	8,040.29	9,152.94	19,839.35	2,818.78	1,810.99	2,580.55	2,830.93	1,999.8	1,474.25	1,253.1	975.2	714.12	757.56	885.23	1,013.94
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	62.63	1,835.37	2,373.24	- -	- -	- -	- -	- -	- -	- -	- -	2,479.26	- -	- -	- -
EV/Free Cash Flow to Firm	62.63	1,835.37	2,373.24	- -	- -	- -	- -	- -	- -	- -	- -	2,479.26	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	173,186	158,774	137,242	-1,795	-772	814	2,141	2,125	-521	985	1,847	870	1,329	1,991	1,871
EV per Share	379.11	403.34	387.35	62.42	37.88	57.71	73.14	63.47	51.36	50.3	56.1	51.42	61.24	74.27	82.26
TTM Sales	3,258	675	760	736	885	960	1,126	1,361	1,672	1,800	2,027	1,823	1,809	1,849	1,984
TTM EBITDA	24	20	8	9	9	10	11	14	15	15	16	17	18	18	16
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	3,081	100	70	-437	-85	-199	-171	-103	-16	-183	-50	5	-145	-329	-399
TTM Free Cash Flow to Firm	3,081	100	70	-437	-85	-199	-171	-103	-16	-183	-50	5	-145	-329	-399

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	192,967	182,711	166,174	26,465	16,149	24,753	31,624	27,655	21,626	18,879	15,645	12,376	13,493	15,626	16,391
Low Price	39	39	53.03	66	36.5	36	55.85	55.8	48.7	18.91	49.82	53.46	53.2	66	65.5
EV/Sales	59.23	270.73	218.54	35.97	18.25	25.78	28.08	20.32	12.93	10.49	7.72	6.79	7.46	8.45	8.26
EV/EBITDA	8,040.29	9,152.94	19,839.35	2,818.78	1,810.99	2,580.55	2,830.93	1,999.8	1,474.25	1,253.1	975.2	714.12	757.56	885.23	1,013.94
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	4.24	5.34	25	22.47	11.18	13.55	14.33	9.99	7.77	8.6	8.59	9.38	8.94	8.16	6.6
Price/Book Value Average	5.36	4.8	23.99	23.86	15.69	11.31	14.14	11.69	8.72	6.73	8.64	9.36	8.32	8.22	6.8
Price/Book Value High	6.53	5.44	27.5	26.81	18.93	13.72	15.56	12.36	9.88	10.44	9.43	10.18	9.52	8.89	7.53
Price/Book Value Low	4.24	3.93	19.59	22.12	10.16	8.66	11.64	9.45	7.04	3.07	7.32	8.72	7.19	7.27	5.93
Price/Tangible Book Value	4.73	5.93	25.14	22.53	11.19	13.55	14.33	9.99	7.77	8.6	8.59	10.2	9.34	8.44	6.78
Price/Tangible Book Value Average	5.97	5.33	24.12	23.92	15.71	11.31	14.14	11.69	8.72	6.73	8.64	10.18	8.68	8.51	6.99
Price/Tangible Book Value High	7.27	6.04	27.66	26.87	18.95	13.72	15.56	12.36	9.88	10.44	9.43	11.06	9.93	9.2	7.74
Price/Tangible Book Value Low	4.73	4.37	19.7	22.18	10.17	8.66	11.64	9.45	7.04	3.07	7.32	9.48	7.51	7.52	6.1
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	60.85	267.23	217.13	38.59	26.27	21.84	27.94	23.66	14.87	9.18	9	8.06	8.23	9.57	8.48
EV/Sales High	62.53	271.5	222.5	43.65	31.88	26.31	30.56	24.93	16.89	13.96	9.74	8.71	9.31	10.26	9.29
EV/Sales Low	59.25	261.44	210.41	35.59	16.71	16.93	23.34	19.42	11.95	4.49	7.77	7.53	7.21	8.59	7.52
EV/EBITDA Average	8,260.66	9,034.43	19,711.14	3,023.73	2,607.77	2,185.71	2,817.42	2,329.1	1,695.14	1,097.35	1,137.24	847.54	835.61	1,002.18	1,040.93
EV/EBITDA High	8,488.58	9,179.01	20,198.8	3,420.23	3,164.34	2,633.6	3,081.16	2,453.63	1,924.9	1,667.86	1,231.24	916.75	945.29	1,074.25	1,140.66
EV/EBITDA Low	8,043.21	8,838.84	19,101.2	2,789.35	1,658.41	1,694.6	2,353.46	1,911.73	1,362.53	536.43	981.25	792.6	732.75	899.4	923.1
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	39	53	67.68	67.05	40.15	56.3	68.75	59	53.75	53	58.5	57.54	66.15	74	72.87
High Price	60	53.99	74.46	79.97	68	57	74.65	73	68.29	64.33	64.2	62.4	70.38	80.67	83.15
Enterprise Value Average	198,256	180,345	165,101	28,390	23,253	20,965	31,473	32,209	24,866	16,533	18,245	14,689	14,883	17,690	16,828
Enterprise Value High	203,726	183,231	169,185	32,112	28,216	25,261	34,420	33,931	28,236	25,128	19,753	15,888	16,837	18,963	18,440
Enterprise Value Low	193,037	176,441	159,992	26,189	14,788	16,255	26,290	26,437	19,987	8,082	15,742	13,737	13,051	15,876	14,923

Shares Outstanding	509	453	429	424	426	429	432	436	421	375	279	241	220	210	199
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	5.63	8.77	5.33	5.96	6.13	4.96	4.11	6.28	14.37	17.19	24.57	28.91	29.78	31.53	21.28
Book Value per Share	9.19	9.92	2.71	2.98	3.59	4.15	4.8	5.9	6.91	6.16	6.81	6.13	7.4	9.07	11.04
Tangible Book Value per Share	8.25	8.93	2.69	2.98	3.59	4.15	4.8	5.9	6.91	6.16	6.81	5.64	7.08	8.77	10.74

SLM Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)