DDM Analysis: BSANTANDER.SN

Valuation Snapshot

Stable Growth	$149.39 - $477.02	$240.98
Multi-Stage	$124.56 - $136.22	$130.28
Blended Fair Value	$185.63
Current Price	$58.71
Upside	216.18%
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	7.44%	7.44%	7.44%
Growth Rate	4.27%	5.27%	6.27%
Fair Value	$149.39	$240.98	$477.02
Upside / Downside	154.45%	310.46%	712.50%

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	7.44%	7.44%	7.44%
Growth Rate	4.27%	5.27%	6.27%
Year 1 PV (M)	652,969.40	659,231.53	665,493.67
Year 2 PV (M)	701,974.65	715,503.43	729,161.33
Year 3 PV (M)	747,520.04	769,233.64	791,363.72
Year 4 PV (M)	789,767.04	820,501.89	852,125.19
Year 5 PV (M)	828,870.65	869,385.68	911,469.74
PV of Terminal Value (M)	19,751,508.93	20,716,958.77	21,719,797.67
Equity Value (M)	23,472,610.71	24,550,814.94	25,669,411.31
Shares Outstanding (M)	188,446.13	188,446.13	188,446.13
Fair Value	$124.56	$130.28	$136.22
Upside / Downside	112.16%	121.90%	132.02%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

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