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 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

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