載入錯誤

看來載入頁面時發生了錯誤.

我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。

BPHL.F -12.3%M1TB34 -8.2%GBOO.F 7.4%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Banco De Chile

DB:G4RA

智利 / 財務狀況 / 銀行

DDM 多階段

股價

23.20 EUR

公允價值

28.31 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.0% - 0.3%	0.0%
Discount Rate	8.0% - 7.0%	7.5%
Fair Value	€26.51 - €31.28	€28.31
Upside	15.2% - 36.0%	23.1%

1.38

Current Dividend per Share

6.0%

Current Dividend Yield

66.6%

3yr Avg Div Growth

-5.9%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

23.20 EUR

公允價值

28.31 EUR

看漲

23.1%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


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	1,151,592	1,191,000	1,248,669	1,289,949		1,349,870	1,349,870
% Growth	-2.9%	-4.6%	3.4%	4.8%	3.3%		4.6%

Payout Ratio	67.6%	72.0%	76.0%	80.0%	84.0%		90.0%	92.5%

Projected Dividends	815,932	829,146	905,160	998,935	1,083,557		1,214,883	1,248,630
% Growth		1.6%	9.2%	10.4%	8.5%		12.1%

支援算式

Historical Performance

Discounting Periods

Discounting Factors

Pv of Discrete Dividends

Pv of Terminal Dividends


Historical Performance

	Fiscal Year Ending						YTD	YTD
(CLP in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	350,538	220,271	539,827	866,929	815,932		866,929	815,932
% Growth		-37%	145%	61%	-6%			-6%

Net Income to Common	463,108	1,056,316	1,445,799	1,243,634	1,207,392		1,243,634	1,207,392
% Growth		128%	37%	-14%	-3%			-3%

Payout Ratio	76%	21%	37%	70%	68%		70%	68%
Retention Ratio	24%	79%	63%	30%	32%		30%	32%

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		18,720,316	15,075,218
Shareholder's Equity	3,726,267	4,293,521	5,431,435	5,237,283	5,622,999		5,237,283	5,622,999

Debt / EBITDA	NM	NM	NM	NM	NM			NM
Debt / Equity	416%	409%	355%	357%	268%		357%	268%


3-Yr Avg. Dividend Growth	66.6%
5-Yr Median Payout Ratio	67.6%

版權所有。使用條款

繁體中文

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt

हिंदी