Using the industry peer median P/E Multiples multiple (trailing + forward), Banco Santander-Chile (BSAC) has a fair value of $28.46 based on 7 comparable companies in the Banks - Regional industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Banco Santander-ChileBSAC | 14,035 | 13.3x | — |
| Fifth Third Bancorp | 35,552 | 14.2x | 15.9x |
| Regions Financial Corporation | 24,203 | 12.4x | 14.0x |
| Banco de Chile | 19,072 | 16.0x | — |
| East West Bancorp, Inc. | 17,111 | 13.1x | 15.0x |
| Woori Financial Group Inc. | 16,526 | 7.2x | — |
| First Horizon Corporation | 11,773 | 13.1x | 16.3x |
| Valley National Bancorp | 7,565 | 13.5x | 21.5x |
| Industry Median | 13.1x | 15.9x | |
| (*) Profit after tax | 1,022 | ||
| Equity Value | 13,406 | ||
| (/) Outstanding shares | 471 | ||
| Fair Price | $28 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), Banco Santander-Chile (BSAC) has a fair value of $15.17 based on 7 comparable companies in the Banks - Regional industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Banco Santander-ChileBSAC | 14,035 | 17.9x | — |
| Fifth Third Bancorp | 35,552 | 12.9x | 19.4x |
| Regions Financial Corporation | 24,203 | 6.5x | 8.6x |
| Banco de Chile | 19,072 | 17.9x | — |
| East West Bancorp, Inc. | 17,111 | 9.6x | 17.4x |
| Woori Financial Group Inc. | 16,526 | 22.1x | — |
| First Horizon Corporation | 11,773 | 11.5x | 17.5x |
| Valley National Bancorp | 7,565 | 14.4x | 27.2x |
| Industry Median | 12.9x | 17.5x | |
| (*) EBITDA | 1,381 | ||
| = Enterprise Value | 17,784 | ||
| (-) Net Debt | 10,639 | ||
| Equity Value | 7,145 | ||
| (/) Outstanding shares | 471 | ||
| Fair Price | $15 | ||
Using the industry peer median EV/Revenue multiple (trailing + forward), Banco Santander-Chile (BSAC) has a fair value of $13.22 based on 7 comparable companies in the Banks - Regional industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Banco Santander-ChileBSAC | 14,035 | 5.3x | — |
| Fifth Third Bancorp | 35,552 | 3.6x | 5.4x |
| Regions Financial Corporation | 24,203 | 1.9x | 2.5x |
| Banco de Chile | 19,072 | 9.5x | — |
| East West Bancorp, Inc. | 17,111 | 4.2x | 7.6x |
| Woori Financial Group Inc. | 16,526 | 22.1x | — |
| First Horizon Corporation | 11,773 | 3.1x | 4.7x |
| Valley National Bancorp | 7,565 | 3.1x | 5.8x |
| Industry Median | 3.6x | 5.4x | |
| (*) Revenue | 4,660 | ||
| = Enterprise Value | 16,867 | ||
| (-) Net Debt | 10,639 | ||
| Equity Value | 6,228 | ||
| (/) Outstanding shares | 471 | ||
| Fair Price | $13 | ||
Using the PEG framework with historical EPS growth of 9.4% plus 3.7% dividend yield, the company has a fair value of $21.04 based on TTM EPS (FY2025) of $2.24. The current PEG ratio is 1.57.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
PEG tends to undervalue slow growers — consider dividend yield and asset value instead.
| EPS Growth RateHistorical | 5.7% |
| Dividend Yield | +3.7% |
| Adjusted Growth (clamped 8–25%) | 9.4% |
| Fair P/E | 9.4x |
| TTM EPS (FY2025) | $2.24 |
| Fair Value | $21.04 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $842.5M | $1.79 | — |
| FY2022 | $792.3M | $1.68 | -6.0% |
| FY2023 | $579.4M | $1.05 | -37.4% |
| FY2024 | $853.0M | $1.81 | +72.2% |
| FY2025 | $1.1B | $2.24 | +23.4% |
4Y Historical EPS CAGR: 5.7%
Using the Two-Stage Dividend Discount Model with a Cost of Equity of 8.7% and projected dividend growth of 15.0%, the fair value is $33.97 per share. The DDM range is $23.35 – $51.12 based on sensitivity analysis across Cost of Equity and growth rate assumptions.
| Year | DPS | Payout Ratio | YoY Growth |
|---|---|---|---|
| 2025 | $1.21 | 54.2% | +64.3% |
| 2024 | $0.74 | 40.7% | -28.4% |
| 2023 | $1.03 | 83.7% | +4.3% |
| 2022 | $0.99 | 58.7% | +49.8% |
| 2021 | $0.66 | 36.9% | — |
| Year | Projected DPS | Growth | Discount Factor | Present Value |
|---|---|---|---|---|
| 2026 | $1.39 | 15.0% | 0.9203 | $1.28 |
| 2027 | $1.60 | 15.0% | 0.8469 | $1.36 |
| 2028 | $1.84 | 15.0% | 0.7794 | $1.44 |
| 2029 | $2.12 | 15.0% | 0.7173 | $1.52 |
| 2030 | $2.44 | 15.0% | 0.6601 | $1.61 |
| Terminal Value | $2.50 DPS | 2.5% | $26.76 |
Fair value under different Cost of Equity (rows) and DPS Growth Rate (columns) assumptions.
| Ke \ Growth | 13.0% | 14.0% | 15.0% | 15.0% | 15.0% |
|---|---|---|---|---|---|
| 6.7% | $47 | $49 | $51 | $51 | $51 |
| 7.7% | $38 | $39 | $41 | $41 | $41 |
| 8.7% | $31 | $33 | $34 | $34 | $34 |
| 9.7% | $27 | $28 | $29 | $29 | $29 |
| 10.7% | $23 | $24 | $25 | $25 | $25 |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.