DDM Analysis: BSANTANDER.SN

Valuation Snapshot

Stable Growth	$171.35 - $730.81	$296.50
Multi-Stage	$137.55 - $150.49	$143.90
Blended Fair Value	$220.20
Current Price	$58.71
Upside	275.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.44%	2.74%	1.84	2.57	2.47	1.65	1.76	1.88	2.25	1.75	1.79	1.75
YoY Growth	-	-	-28.38%	4.35%	49.77%	-6.28%	-6.73%	-16.16%	28.12%	-1.79%	1.96%	24.53%
Dividend Yield	-	-	3.41%	5.25%	7.00%	3.72%	3.91%	5.71%	4.41%	3.45%	4.32%	5.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,069,724.00
(-) Cash Dividends Paid (M)	600,336.00
(=) Cash Retained (M)	469,388.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	213,944.80	133,715.50	80,229.30
Cash Retained (M)	469,388.00	469,388.00	469,388.00
(-) Cash Required (M)	-213,944.80	-133,715.50	-80,229.30
(=) Excess Retained (M)	255,443.20	335,672.50	389,158.70
(/) Shares Outstanding (M)	188,446.13	188,446.13	188,446.13
(=) Excess Retained per Share	1.36	1.78	2.07
LTM Dividend per Share	3.19	3.19	3.19
(+) Excess Retained per Share	1.36	1.78	2.07
(=) Adjusted Dividend	4.54	4.97	5.25
WACC / Discount Rate	7.04%	7.04%	7.04%
Growth Rate	4.27%	5.27%	6.27%
Fair Value	$171.35	$296.50	$730.81
Upside / Downside	191.85%	405.02%	1,144.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,069,724.00	1,126,126.83	1,185,503.58	1,248,011.06	1,313,814.35	1,383,087.21	1,424,579.83
Payout Ratio	56.12%	62.90%	69.67%	76.45%	83.22%	90.00%	92.50%
Projected Dividends (M)	600,336.00	708,294.53	825,968.64	954,082.71	1,093,410.55	1,244,778.49	1,317,736.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.04%	7.04%	7.04%
Growth Rate	4.27%	5.27%	6.27%
Year 1 PV (M)	655,447.67	661,733.57	668,019.47
Year 2 PV (M)	707,313.30	720,944.96	734,706.74
Year 3 PV (M)	756,063.77	778,025.55	800,408.56
Year 4 PV (M)	801,825.37	833,029.48	865,135.61
Year 5 PV (M)	844,719.93	886,009.68	928,898.45
PV of Terminal Value (M)	22,155,188.91	23,238,130.15	24,363,010.54
Equity Value (M)	25,920,558.95	27,117,873.39	28,360,179.37
Shares Outstanding (M)	188,446.13	188,446.13	188,446.13
Fair Value	$137.55	$143.90	$150.49
Upside / Downside	134.29%	145.11%	156.34%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Banco Santander-Chile (BSANTANDER.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener