Discounted Cash Flow
Banco Santander Chile ADR
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | — | $515.1m | $858.4m | — | $2526.00 |
| 2017 | — | $609.0m (18.2%) | $728.2m (-15.2%) | — | $2987.00 (18.3%) |
| 2018 | — | $644.2m (5.8%) | $824.1m (13.2%) | — | $3.16 (-99.9%) |
| 2019 | — | $669.9m (4.0%) | $923.4m (12.1%) | — | $3.29 (4.0%) |
| 2020 | — | $592.5m (-11.5%) | $636.1m (-31.1%) | — | $2.91 (-11.5%) |
| 2021 | — | $-911.5m (-253.8%) | $1.1b (78.9%) | — | $4.49 (54.4%) |
| 2022 | — | $-857.2m (6.0%) | $2.7b (133.7%) | — | $4.20 (-6.3%) |
| 2023 | — | $-626.9m (26.9%) | $4.4b (65.1%) | — | $3.08 (-26.9%) |
| 2024 | — | $922.9m (247.2%) | $4.3b (-1.1%) | — | $4.53 (47.2%) |
| 2025 | — | $1.1b (19.8%) | $3.4b (-22.6%) | — | $5.42 (19.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in CLP. Values above are converted to USD for comparison with the US-listed share price.
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Net debt deduction: —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.