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 1,093,121 - -
Change - 1.77% 9.99% -8.37% 59.2% -23.01% - -
Enterprise Value (EV) 1 3,157,857 3,361,249 2,978,022 3,209,191 2,788,782 3,017,632 3,067,077 3,092,471
Change - 6.44% -11.4% 7.76% -13.1% 8.21% 1.64% 0.83%
P/E 11.6x 1.94x 11x 13.2x 7.42x 9.34x 6.46x 6.23x
PBR 0.58x 0.57x 0.58x 0.49x 0.73x 0.55x 0.53x 0.52x
PEG - 0x -0.1x -0.6x 0x -0.2x 0.1x 1.73x
Capitalization / Revenue 0.35x 0.28x 0.38x 0.32x 0.47x 0.35x 0.33x 0.32x
EV / Revenue 1.28x 1.07x 1.16x 1.16x 0.92x 0.96x 0.94x 0.92x
EV / EBITDA 4.15x 2.62x 4.19x 4.07x 3.34x 3.39x 3.23x 3.2x
EV / EBIT 10.7x 4.44x 11.9x 13.9x 11.2x 10.8x 8.78x 8.71x
EV / FCF 11.8x -566x 8.77x - 7.44x 16.1x 15.7x 11.7x
FCF Yield 8.45% -0.18% 11.4% - 13.4% 6.21% 6.36% 8.56%
Dividend per Share 2 839 1,239 - - - 279.8 281.2 341.2
Rate of return 29.1% 42.3% - - - 7.73% 7.77% 9.43%
EPS 2 248.2 1,512 294.3 224.1 633.7 387.3 560.4 580.6
Distribution rate 338% 81.9% - - - 72.2% 50.2% 58.8%
Net sales 1 2,460,119 3,137,710 2,573,142 2,764,760 3,032,274 3,153,888 3,268,635 3,374,480
EBITDA 1 761,257 1,282,013 710,311 788,613 835,473 889,307 948,323 967,026
EBIT 1 294,375 757,609 249,569 230,853 249,853 279,893 349,444 355,213
Net income 1 74,975 456,787 88,884 67,672 191,396 116,997 169,273 175,336
Net Debt 1 2,288,350 2,476,339 2,004,712 2,317,395 1,369,000 1,924,512 1,973,956 1,999,350
Reference price 2 2,879.00 2,930.00 3,222.70 2,952.80 4,701.00 3,619.40 3,619.40 3,619.40
Nbr of stocks (in thousands) 302,017 302,017 302,017 302,017 302,017 302,017 - -
Announcement Date 1/26/22 1/25/23 1/25/24 1/30/25 1/29/26 - - -
1CLP in Million2CLP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.34x0.96x3.39x7.73% 1.17B
11.8x1.39x4.31x6.7% 236B
10.42x2.5x6.62x5.98% 196B
13.42x2.15x5.53x4.1% 150B
12.37x0.86x3.21x6.43% 80B
12.8x1.8x7.71x3.36% 79.69B
12.57x1.97x4.99x2.52% 74.82B
24.81x5.57x20.33x4.31% 58.2B
15.03x2.61x8.15x5.2% 56.24B
14.62x1.84x5.75x4.53% 52.63B
Average 13.72x 2.17x 7.00x 5.09% 98.49B
Weighted average by Cap. 13.06x 2.10x 6.44x 5.21%

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.