Company Valuation: Empresa Nacional de Telecomunicaciones S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 869,507 884,910 973,311 891,796 1,419,782 1,158,538 - -
Change - 1.77% 9.99% -8.37% 59.2% -18.4% - -
Enterprise Value (EV) 1 3,157,857 3,361,249 2,978,022 3,209,191 2,788,782 3,231,027 3,102,614 3,126,568
Change - 6.44% -11.4% 7.76% -13.1% 15.86% -3.97% 0.77%
P/E 11.6x 1.94x 11x 13.2x 7.42x 9.53x 6.99x 5.99x
PBR 0.58x 0.57x 0.58x 0.49x 0.73x 0.57x 0.56x 0.54x
PEG - 0x -0.1x -0.6x 0x -0.3x 0.2x 0.4x
Capitalization / Revenue 0.35x 0.28x 0.38x 0.32x 0.47x 0.37x 0.35x 0.34x
EV / Revenue 1.28x 1.07x 1.16x 1.16x 0.92x 1.03x 0.94x 0.92x
EV / EBITDA 4.15x 2.62x 4.19x 4.07x 3.34x 3.68x 3.36x 3.22x
EV / EBIT 10.7x 4.44x 11.9x 13.9x 11.2x 11.4x 9.42x 8.72x
EV / FCF 11.8x -566x 8.77x - 7.44x 13.5x 15x 18.9x
FCF Yield 8.45% -0.18% 11.4% - 13.4% 7.42% 6.66% 5.28%
Dividend per Share 2 839 1,239 - - - 196.5 320.9 383.5
Rate of return 29.1% 42.3% - - - 5.12% 8.37% 10%
EPS 2 248.2 1,512 294.3 224.1 633.7 402.7 549 640.2
Distribution rate 338% 81.9% - - - 48.8% 58.4% 59.9%
Net sales 1 2,460,119 3,137,710 2,573,142 2,764,760 3,032,274 3,136,653 3,284,055 3,399,378
EBITDA 1 761,257 1,282,013 710,311 788,613 835,473 878,362 923,330 970,671
EBIT 1 294,375 757,609 249,569 230,853 249,853 284,387 329,523 358,429
Net income 1 74,975 456,787 88,884 67,672 191,396 121,610 165,820 193,363
Net Debt 1 2,288,350 2,476,339 2,004,712 2,317,395 1,369,000 2,072,490 1,944,077 1,968,030
Reference price 2 2,879.00 2,930.00 3,222.70 2,952.80 4,701.00 3,836.00 3,836.00 3,836.00
Nbr of stocks (in thousands) 302,017 302,017 302,017 302,017 302,017 302,017 - -
Announcement Date 1/26/22 A 1/25/23 A 1/25/24 A 1/30/25 A 1/29/26 A - - -
1CLP in Million2CLP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.53x1.03x3.68x5.12% 1.26B
11.67x1.37x4.31x6.78% 232B
10.89x2.57x6.79x5.71% 205B
13.96x2.23x5.74x3.9% 162B
13.22x1.79x7.66x3.2% 85.07B
13.06x0.93x3.43x5.8% 82.9B
11.96x1.82x4.59x2.74% 71.52B
15.51x2.71x8.47x5% 58.69B
23.62x5.34x19.53x4.54% 56.57B
15.78x2.78x6.22x4.4% 51.05B
Average 13.92x 2.26x 7.04x 4.72% 100.7B
Weighted average by Cap. 13.24x 2.16x 6.47x 5.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ENTEL Stock
  4. Valuation Empresa Nacional de Telecomunicaciones S.A.