Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Perpetuity Growth Rate | 0.0% - 0.3% | 0.0% |
| Discount Rate | 8.0% - 7.0% | 7.5% |
| Fair Value | €25.86 - €30.75 | €27.71 |
| Upside | 1.0% - 20.1% | 8.2% |
| Project Adjusted Dividends | ||||||||
| Fiscal Year Ending | ||||||||
| (CLP in millions) | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 | Terminal | |
| Net Income to Common | 1,207,392 | 1,217,160 | 1,205,427 | 1,271,375 | 1,290,000 | 1,350,000 | 1,350,000 | |
| % Growth | -2.9% | 0.8% | -1.0% | 5.5% | 1.5% | 4.7% | ||
| Payout Ratio | 67.6% | 72.0% | 76.0% | 80.0% | 84.0% | 90.0% | 92.5% | |
| Projected Dividends | 815,932 | 995,380 | 916,125 | 1,017,100 | 1,083,600 | 1,215,000 | 1,248,750 | |
| % Growth | 22.0% | -8.0% | 11.0% | 6.5% | 12.1% | |||
| Historical Performance | ||||||||
| Fiscal Year Ending | YTD | YTD | ||||||
| (CLP in millions) | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Mar-24 | Mar-25 | |
| Cash Dividends Paid | 350,538 | 220,271 | 539,827 | 866,929 | 815,932 | 815,932 | 995,380 | |
| % Growth | -37% | 145% | 61% | -6% | 22% | |||
| Net Income to Common | 463,108 | 1,056,316 | 1,445,799 | 1,243,634 | 1,207,392 | 297,655 | 328,944 | |
| % Growth | 128% | 37% | -14% | -3% | 11% | |||
| Payout Ratio | 76% | 21% | 37% | 70% | 68% | 274% | 303% | |
| Retention Ratio | 24% | 79% | 63% | 30% | 32% | -174% | -203% | |
| Adjusted EBITDA | NA | NA | NA | NA | NA | NA | NA | |
| % Growth | NA | NA | NA | NA | NA | |||
| Total Debt | 15,509,038 | 17,580,363 | 19,306,646 | 18,720,316 | 15,075,218 | 19,446,996 | 15,393,431 | |
| Shareholder's Equity | 3,726,267 | 4,293,521 | 5,431,435 | 5,237,283 | 5,622,999 | 5,174,906 | 5,395,358 | |
| Debt / EBITDA | NM | NM | NM | NM | NM | NM | ||
| Debt / Equity | 416% | 409% | 355% | 357% | 268% | 376% | 285% | |
| 3-Yr Avg. Dividend Growth | 66.6% | |||||||
| 5-Yr Median Payout Ratio | 67.6% | |||||||