Company Valuation: Synchrony Financial

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 25,387 14,805 15,803 25,307 30,049 25,135 - -
Change - -41.68% 6.74% 60.14% 18.74% -16.35% - -
Enterprise Value (EV) 1 31,557 18,702 17,526 26,058 30,258 28,402 33,225 25,135
Change - -40.74% -6.29% 48.68% 16.12% -6.13% 16.98% -24.35%
P/E ratio 6.32x 5.34x 7.36x 7.6x 8.99x 7.81x 6.95x 6.08x
PBR 1.89x 1.19x 1.18x 1.64x 1.86x 1.46x 1.32x 1.16x
PEG - -0.3x -0.5x 0.1x 1.05x -34.51x 0.6x 0.4x
Capitalization / Revenue 2.49x 1.27x 1.16x 1.57x 2.01x 1.62x 1.54x 1.48x
EV / Revenue 3.1x 1.6x 1.29x 1.62x 2.02x 1.83x 2.04x 1.48x
EV / EBITDA - - - - - - - -
EV / EBIT 5.07x 2.55x 1.98x 2.31x 3.07x 2.77x 3.06x 2.22x
EV / FCF - - - - - 8.84x - -
FCF Yield - - - - - 11.3% - -
Dividend per Share 2 0.88 0.9 0.96 1 1.15 1.269 1.395 1.657
Rate of return 1.9% 2.74% 2.51% 1.54% 1.38% 1.76% 1.93% 2.29%
EPS 2 7.34 6.15 5.19 8.55 9.28 9.259 10.4 11.9
Distribution rate 12% 14.6% 18.5% 11.7% 12.4% 13.7% 13.4% 13.9%
Net sales 1 10,192 11,674 13,627 16,125 14,981 15,559 16,310 16,995
EBITDA - - - - - - - -
EBIT 1 6,229 7,337 8,869 11,286 9,846 10,264 10,865 11,328
Net income 1 4,179 2,974 2,196 3,427 3,469 3,099 3,157 3,249
Net Debt 1 6,170 3,897 1,723 751 209 3,268 8,090 -
Reference price 2 46.39 32.86 38.19 65.00 83.43 72.31 72.31 72.31
Nbr of stocks (in thousands) 547,259 450,541 413,804 389,344 360,171 347,596 - -
Announcement Date 28/01/22 23/01/23 23/01/24 28/01/25 27/01/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.81x1.83x - 1.76% 25.13B
32.73x18.15x - 0.5% 69.46B
13.08x3.51x26.15x2.98% 37.95B
30.39x3.21x17.74x0.06% 36B
53.01x6.45x22.11x-.--% 24.85B
22.77x14.27x28.29x0.95% 22.31B
30.18x - - - 16.53B
28.65x20.34x50.78x0.13% 16.28B
14.72x - - 1.16% 15.48B
Average 25.93x 9.68x 29.01x 0.94% 29.33B
Weighted average by Cap. 26.81x 10.20x 26.48x 0.95%

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. Equities
  3. SYF Stock
  4. Valuation Synchrony Financial