DDM Analysis: CHILE.SN

Valuation Snapshot

Stable Growth	$2,115.28 - $2,492.16	$2,335.52
Multi-Stage	$527.23 - $577.04	$551.68
Blended Fair Value	$1,443.60
Current Price	$140.90
Upside	924.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.02%	8.28%	8.08	8.58	5.34	2.18	3.47	3.53	3.70	3.39	3.63	3.64
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	253,175.00	158,234.38	94,940.63
Cash Retained (M)	270,495.00	270,495.00	270,495.00
(-) Cash Required (M)	-253,175.00	-158,234.38	-94,940.63
(=) Excess Retained (M)	17,320.00	112,260.63	175,554.38
(/) Shares Outstanding (M)	101,017.08	101,017.08	101,017.08
(=) Excess Retained per Share	0.17	1.11	1.74
LTM Dividend per Share	9.85	9.85	9.85
(+) Excess Retained per Share	0.17	1.11	1.74
(=) Adjusted Dividend	10.03	10.96	11.59
WACC / Discount Rate	5.52%	5.52%	5.52%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,115.28	$2,335.52	$2,492.16
Upside / Downside	1,401.27%	1,557.57%	1,668.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,265,875.00	1,348,156.88	1,435,787.07	1,529,113.23	1,628,505.59	1,734,358.46	1,786,389.21
Payout Ratio	78.63%	80.91%	83.18%	85.45%	87.73%	90.00%	92.50%
Projected Dividends (M)	995,380.00	1,090,732.00	1,194,274.27	1,306,668.70	1,428,628.60	1,560,922.61	1,652,410.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.52%	5.52%	5.52%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,023,985.28	1,033,691.30	1,043,397.32
Year 2 PV (M)	1,052,580.68	1,072,629.38	1,092,867.23
Year 3 PV (M)	1,081,166.21	1,112,202.60	1,143,827.35
Year 4 PV (M)	1,109,741.87	1,152,419.41	1,196,316.22
Year 5 PV (M)	1,138,307.67	1,193,288.35	1,250,373.28
PV of Terminal Value (M)	47,853,470.78	50,164,811.32	52,564,612.29
Equity Value (M)	53,259,252.48	55,729,042.37	58,291,393.69
Shares Outstanding (M)	101,017.08	101,017.08	101,017.08
Fair Value	$527.23	$551.68	$577.04
Upside / Downside	274.19%	291.54%	309.54%

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 de Chile (CHILE.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener