Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Banco de Chile (CHILE.SN)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$218.26 - $437.88$303.65
Multi-Stage$176.62 - $192.10$184.22
Blended Fair Value$243.94
Current Price$140.90
Upside73.13%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS18.02%8.28%8.088.585.342.183.473.533.703.393.633.64
YoY Growth---5.88%60.59%145.07%-37.16%-1.62%-4.75%9.37%-6.71%-0.22%-0.18%
Dividend Yield--6.44%7.89%6.92%2.59%4.09%5.10%3.72%3.43%4.79%5.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,265,875.00
(-) Cash Dividends Paid (M)995,380.00
(=) Cash Retained (M)270,495.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)253,175.00158,234.3894,940.63
Cash Retained (M)270,495.00270,495.00270,495.00
(-) Cash Required (M)-253,175.00-158,234.38-94,940.63
(=) Excess Retained (M)17,320.00112,260.63175,554.38
(/) Shares Outstanding (M)101,017.08101,017.08101,017.08
(=) Excess Retained per Share0.171.111.74
LTM Dividend per Share9.859.859.85
(+) Excess Retained per Share0.171.111.74
(=) Adjusted Dividend10.0310.9611.59
WACC / Discount Rate10.35%10.35%10.35%
Growth Rate5.50%6.50%7.50%
Fair Value$218.26$303.65$437.88
Upside / Downside54.91%115.51%210.77%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,265,875.001,348,156.881,435,787.071,529,113.231,628,505.591,734,358.461,786,389.21
Payout Ratio78.63%80.91%83.18%85.45%87.73%90.00%92.50%
Projected Dividends (M)995,380.001,090,732.001,194,274.271,306,668.701,428,628.601,560,922.611,652,410.02

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.35%10.35%10.35%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)979,186.44988,467.82997,749.21
Year 2 PV (M)962,495.59980,828.43999,334.21
Year 3 PV (M)945,382.36972,520.891,000,173.88
Year 4 PV (M)927,916.04963,601.071,000,305.60
Year 5 PV (M)910,160.63954,121.73999,765.33
PV of Terminal Value (M)13,116,554.4413,750,088.9214,407,870.26
Equity Value (M)17,841,695.5018,609,628.8719,405,198.50
Shares Outstanding (M)101,017.08101,017.08101,017.08
Fair Value$176.62$184.22$192.10
Upside / Downside25.35%30.75%36.34%

High-Yield Dividend Screener

« Prev Page 116 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
601717.SSZCZL Industrial Technology Group Company Limited Class A0.47%$0.124.37%
603999.SSDuZhe Publish&Media Co.,Ltd0.47%$0.0327.06%
605196.SSHebei Huatong Wires and Cables Group Co., Ltd.0.47%$0.1627.88%
6831.TWOTaiwan Microloops Corp.0.47%$1.1234.18%
7715.TNagano Keiki Co., Ltd.0.47%$11.384.07%
ORIENTCQ.BOOriental Carbon & Chemicals Limited0.47%$3.599.54%
SABE.PASaint Jean Groupe S.A.0.47%$0.1010.99%
SANDSandstorm Gold Ltd.0.47%$0.0649.36%
000967.SZInfore Environment Technology Group Co., Ltd.0.46%$0.0328.13%
002517.SZKingnet Network Co., Ltd.0.46%$0.1011.06%
002687.SZZhejiang Giuseppe Garment Co., Ltd0.46%$0.0218.23%
012450.KSHanwha Aerospace Co., Ltd.0.46%$4,318.978.54%
017960.KSHankuk Carbon Co., Ltd.0.46%$127.059.66%
0580.HKSun.King Technology Group Limited0.46%$0.016.21%
300615.SZXDC Industries (Shenzhen) Limited0.46%$0.0684.60%
3017.TWAsia Vital Components Co., Ltd.0.46%$6.7322.60%
5939.TOtani Kogyo Co.,Ltd.0.46%$29.848.22%
600883.SSYunnan Bowin Technology Industry Co.,Ltd0.46%$0.0424.13%
603078.SSJiangyin Jianghua Microelectronics Materials Co., Ltd0.46%$0.0835.00%
603881.SSShanghai AtHub Co.,Ltd.0.46%$0.1468.23%
605086.SSLongyan Kaolin Clay Co., Ltd.0.46%$0.2133.54%
688318.SSShenzhen Fortune Trend technology Co., Ltd.0.46%$0.6032.56%
7581.TSaizeriya Co.,Ltd.0.46%$25.1611.12%
CASN3.SACompanhia Catarinense de Águas e Saneamento - CASAN0.46%$0.0516.52%
000100.KSYuhan Corporation0.45%$506.9855.01%
002580.SZShandong Sacred Sun Power Sources Co.,Ltd0.45%$0.0612.88%
002595.SZHimile Mechanical Science and Technology (Shandong) Co., Ltd0.45%$0.3812.60%
300239.SZBaotou Dongbao Bio-Tech Co.,Ltd0.45%$0.0322.62%
300442.SZRange Intelligent Computing Technology Group Company Limited0.45%$0.248.12%
300850.SZLuoyang Xinqianglian Slewing Bearing Co., Ltd.0.45%$0.189.66%
300877.SZAnHui Jinchun Nonwoven Co., Ltd.0.45%$0.1316.98%
3013.TWChenming Electronic Tech. Corp.0.45%$0.5915.42%
600353.SSChengdu Xuguang Electronics Co., Ltd.0.45%$0.0749.07%
600668.SSZhejiang Jianfeng Group Co., Ltd.0.45%$0.053.04%
600673.SSGuangdong Hec Technologyholding Co., Ltd0.45%$0.1030.44%
600980.SSBGRIMM Technology Co., Ltd.0.45%$0.1017.50%
601117.SSChina National Chemical Engineering Co., Ltd0.45%$0.033.39%
603678.SSFujian Torch Electron Technology Co., Ltd.0.45%$0.1626.27%
ADVE.STAdvenica AB (publ)0.45%$0.0916.90%
DSV.CODSV A/S0.45%$7.1516.56%
MTRS.STMunters Group AB (publ)0.45%$0.8853.87%
ODL.OLOdfjell Drilling Ltd.0.45%$0.4090.93%
POLYCAB.BOPolycab India Limited0.45%$34.9321.40%
002276.SZZhejiang Wanma Co., Ltd.0.44%$0.0715.00%
035420.KSNAVER Corporation0.44%$1,089.508.47%
074600.KQWonik QnC Corporation0.44%$99.819.58%
214150.KQCLASSYS Inc.0.44%$257.0016.59%
300113.SZHangzhou Shunwang Technology Co,Ltd0.44%$0.0916.69%
300557.SZWuhan Ligong Guangke Co., Ltd.0.44%$0.1639.53%
300772.SZWindey Energy Technology Group Co., Ltd.0.44%$0.0814.53%