Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Empresa Nacional de Telecomunicaciones S.A. (ENTEL.SN)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$6,103.80 - $15,101.71$9,131.47
Multi-Stage$7,148.75 - $7,831.35$7,483.66
Blended Fair Value$8,307.57
Current Price$3,000.60
Upside176.86%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS425.51%4.58%285.5094.181,239.23838.92153.890.0744.0534.130.1230.10
YoY Growth--203.15%-92.40%47.72%445.15%215,930.69%-99.84%29.06%27,404.57%-99.59%-83.50%
Dividend Yield--9.81%2.80%39.53%24.39%3.40%0.00%0.63%0.49%0.00%0.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)85,589.04
(-) Cash Dividends Paid (M)54,154.87
(=) Cash Retained (M)31,434.17
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)17,117.8110,698.636,419.18
Cash Retained (M)31,434.1731,434.1731,434.17
(-) Cash Required (M)-17,117.81-10,698.63-6,419.18
(=) Excess Retained (M)14,316.3620,735.5425,014.99
(/) Shares Outstanding (M)302.02302.02302.02
(=) Excess Retained per Share47.4068.6682.83
LTM Dividend per Share179.31179.31179.31
(+) Excess Retained per Share47.4068.6682.83
(=) Adjusted Dividend226.71247.97262.14
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate2.84%3.84%4.84%
Fair Value$6,103.80$9,131.47$15,101.71
Upside / Downside103.42%204.32%403.29%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)85,589.0488,876.9992,291.2595,836.6899,518.30103,341.36106,441.60
Payout Ratio63.27%68.62%73.96%79.31%84.65%90.00%92.50%
Projected Dividends (M)54,154.8760,986.0768,262.1976,007.3584,246.8593,007.2298,458.48

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate2.84%3.84%4.84%
Year 1 PV (M)56,626.6357,177.2557,727.87
Year 2 PV (M)58,851.8960,001.9761,163.18
Year 3 PV (M)60,845.1362,637.3764,464.45
Year 4 PV (M)62,620.1365,091.4867,635.27
Year 5 PV (M)64,189.9567,372.0570,679.12
PV of Terminal Value (M)1,855,895.491,947,898.202,043,513.96
Equity Value (M)2,159,029.222,260,178.322,365,183.85
Shares Outstanding (M)302.02302.02302.02
Fair Value$7,148.75$7,483.66$7,831.35
Upside / Downside138.24%149.41%160.99%

High-Yield Dividend Screener

« Prev Page 52 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PRN.AXPerenti Limited3.11%$0.0939.25%
S11.BKS 11 Group Public Company Limited3.11%$0.1017.73%
SPKSJF.COSparekassen Sjælland-Fyn A/S3.11%$11.8230.81%
0QQT.LEdisun Power Europe AG3.10%$1.618.38%
117580.KSDaesung Energy Co., Ltd.3.10%$248.5825.96%
5851.TRyobi Limited3.10%$84.8741.68%
601952.SSJiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.3.10%$0.2867.42%
7242.TKYB Corporation3.10%$138.5423.69%
8206.KLEco World Development Group Berhad3.10%$0.0755.27%
EGR1T.TLEnefit Green AS3.10%$0.1147.44%
ROU.BRRoularta Media Group N.V.3.10%$0.3763.60%
021240.KSCOWAY Co., Ltd.3.09%$2,641.4332.91%
032830.KSSamsung Life Insurance Co., Ltd.3.09%$4,826.3739.72%
4809.TParaca Inc.3.09%$62.8332.24%
ACKB.BRAckermans & Van Haaren N.V.3.09%$7.1924.51%
BRCR11.SAFundo de Investimento Imobiliário - FII BTG Pactual Corporate Office Fund3.09%$1.4381.27%
ICLICL Group Ltd3.09%$0.1862.52%
LPP.WALPP S.A.3.09%$654.9267.31%
MINT-R.BKMinor International Public Company Limited3.09%$0.7558.46%
SSMS.JKPT Sawit Sumbermas Sarana Tbk.3.09%$47.9037.66%
TKNO4.SATekno S.A. Indústria e Comércio3.09%$6.2852.08%
002772.SZTianshui Zhongxing Bio-technology Co.,Ltd.3.08%$0.4569.10%
008490.KSSuheung Co., Ltd.3.08%$663.1317.93%
015750.KQSungwoo Hitech Co., Ltd.3.08%$209.439.11%
0KIZ.LNew Wave Group AB (publ)3.08%$3.5056.51%
3696.TCeres Inc.3.08%$59.8629.20%
9535.SRLadun Investment Company3.08%$0.0833.54%
BAMNB.ASKoninklijke BAM Groep nv3.08%$0.3026.44%
002500.SZShanxi Securities Co., Ltd.3.07%$0.1872.43%
1734.TWSinphar Pharmaceutical Co.,Ltd.3.07%$0.9454.13%
603035.SSJiangsu Changshu Automotive Trim Group Co., Ltd.3.07%$0.4744.81%
688029.SSMicro-Tech (Nanjing) Co., Ltd.3.07%$2.5076.50%
9622.SRShmoh Almadi Co.3.07%$0.2753.61%
4423.TARTERIA Networks Corporation3.06%$60.5352.12%
COH.AXCochlear Limited3.06%$7.9970.26%
GEBKA.ATGeneral Commercial & Industrial S.A.3.06%$0.0862.96%
KAT.AXKatana Capital Limited3.06%$0.0426.99%
KBSPIF.BKKhonburi Sugar Power Plant Infrastructure Fund3.06%$0.2519.88%
002001.SZZhejiang NHU Company Ltd.3.05%$0.7732.74%
008560.KSMeritz Securities Co., Ltd.3.05%$185.9714.12%
0826.HKTiangong International Company Limited3.05%$0.1037.07%
339770.KSKyochon Food&Beverage Co., Ltd.3.05%$130.8548.67%
600511.SSChina National Medicines Corporation Ltd.3.05%$0.8832.88%
6902.TDENSO Corporation3.05%$65.9045.39%
BGRIM-R.BKB.Grimm Power Public Company Limited3.05%$0.4356.94%
CSMG3.SACompanhia de Saneamento de Minas Gerais3.05%$1.3337.21%
PIHLIS.HEPihlajalinna Oyj3.05%$0.4424.32%
0EXG.ILJerónimo Martins, SGPS, S.A.3.04%$0.6263.09%
0NX2.LABB Ltd3.04%$1.0543.06%
4204.TSekisui Chemical Co., Ltd.3.04%$80.0246.81%