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。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 9.3x - 10.3x | 9.8x |
| Selected Fwd P/E Multiple | 9.0x - 10.0x | 9.5x |
| Fair Value | €19.51 - €21.57 | €20.54 |
| Upside | -18.7% - -10.1% | -14.4% |
| Benchmarks | - | Full Ticker |
| Banco Santander-Chile | - | SNSE:BSANTANDER |
| Banco de Crédito e Inversiones | - | SNSE:BCI |
| Scotiabank Chile S.A. | - | SNSE:SCOTIABKCL |
| Banco Itaú Chile | - | SNSE:ITAUCL |
| Banco Bradesco S.A. | - | BOVESPA:BBDC3 |
| Banco de Chile | - | DB:G4RA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| BSANTANDER | BCI | SCOTIABKCL | ITAUCL | BBDC3 | G4RA | |||
| SNSE:BSANTANDER | SNSE:BCI | SNSE:SCOTIABKCL | SNSE:ITAUCL | BOVESPA:BBDC3 | DB:G4RA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 6.8% | 14.8% | 11.2% | 27.1% | -3.9% | 15.3% | ||
| 3Y CAGR | 0.6% | 15.5% | 0.7% | 11.3% | -9.4% | 4.6% | ||
| Latest Twelve Months | 87.2% | 25.1% | -5.5% | 14.8% | 58.3% | -3.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 39.8% | 31.8% | 37.8% | 4.4% | 23.5% | 44.7% | ||
| Prior Fiscal Year | 33.6% | 32.2% | 35.5% | 30.8% | 20.9% | 47.2% | ||
| Latest Fiscal Year | 41.0% | 33.2% | 35.4% | 28.9% | 21.9% | 45.4% | ||
| Latest Twelve Months | 45.9% | 35.2% | 36.0% | 32.6% | 23.6% | 45.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 4.7x | 3.3x | 2.5x | 2.4x | 1.8x | 5.3x | ||
| LTM P/E Ratio | 10.2x | 9.4x | 7.0x | 7.4x | 7.6x | 11.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.0x | 7.6x | 10.2x | |||||
| Historical LTM P/E Ratio | 6.6x | 8.8x | 15.1x | |||||
| Selected P/E Multiple | 9.3x | 9.8x | 10.3x | |||||
| (x) LTM Net Income | 1,219,948 | 1,219,948 | 1,219,948 | |||||
| (=) Equity Value | 11,366,274 | 11,964,499 | 12,562,724 | |||||
| (/) Shares Outstanding | 518.0 | 518.0 | 518.0 | |||||
| Implied Value Range | 21,942.99 | 23,097.88 | 24,252.77 | |||||
| FX Rate: CLP/EUR | 1,123.9 | 1,123.9 | 1,123.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 19.52 | 20.55 | 21.58 | 24.00 | ||||
| Upside / (Downside) | -18.7% | -14.4% | -10.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BSANTANDER | BCI | SCOTIABKCL | ITAUCL | BBDC3 | G4RA | |
| Value of Common Equity | 10,948,720 | 8,612,789 | 2,938,773 | 2,844,881 | 145,011 | 13,972,201 | |
| (/) Shares Outstanding | 188,446.1 | 218.6 | 12,244.9 | 216.3 | 10,577.0 | 518.0 | |
| Implied Stock Price | 58.10 | 39,399.00 | 240.00 | 13,150.00 | 13.71 | 26,973.82 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1,123.91 | |
| Implied Stock Price (Trading Cur) | 58.10 | 39,399.00 | 240.00 | 13,150.00 | 13.71 | 24.00 | |
| Trading Currency | CLP | CLP | CLP | CLP | BRL | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1,123.91 | |