Discounted Cash Flow
Bank of Chile ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
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 | $1.9t | $629.1m | $177.8m | 0.0% | $5.78 |
| 2017 | $3.1b (-99.8%) | $1.0m (-99.8%) | $1.6m (-99.1%) | 0.0% (1.1%) | $5.75 (-0.5%) |
| 2018 | $2.9b (-5.9%) | $952.1k (-6.4%) | $-2.1m (-235.7%) | 0.0% (-0.5%) | $5.98 (4.0%) |
| 2019 | $2.1t (73175.2%) | $660.5m (69272.7%) | $1.5b (72277.8%) | 0.0% (-5.3%) | $5.98 (0.0%) |
| 2020 | $2.6b (-99.9%) | $439.4m (-33.5%) | $-3.8m (-100.3%) | 16.7% (53232.0%) | $3.98 (-33.4%) |
| 2021 | $2.8b (6.3%) | $-1.4m (-100.3%) | $3.9m (201.5%) | -0.0% (-100.3%) | $10.46 (162.8%) |
| 2022 | $4.5t (159357.6%) | $1.6b (116801.2%) | $140.7m (3548.8%) | 0.0% (173.2%) | $14.31 (36.8%) |
| 2023 | $4.0t (-9.5%) | $1.5b (-5.0%) | $1.9b (1241.7%) | 0.0% (5.0%) | $13.60 (-5.0%) |
| 2024 | $3.8t (-6.8%) | $1.4b (-9.1%) | $4.0b (114.1%) | 0.0% (-2.5%) | $12.36 (-9.1%) |
| 2025 | $3.4t (-9.6%) | $1.3b (-5.1%) | $903.7m (-77.6%) | 0.0% (5.0%) | $11.73 (-5.1%) |
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): —
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.