Company Valuation: Enel Chile S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 2,061,163 2,696,804 3,941,802 3,977,077 5,117,634 4,771,801 - -
Change - 30.84% 46.17% 0.89% 28.68% -6.76% - -
Enterprise Value (EV) 1 3,777,361 4,070,383 5,830,302 6,031,827 5,117,634 7,878,883 7,561,110 7,528,643
Change - 7.76% 43.24% 3.46% -15.16% 53.96% -4.03% -0.43%
P/E ratio 24.2x 2.15x 6.22x 27.4x 10.9x 10.4x 8.65x 10.4x
PBR 0.67x 0.66x 0.89x 0.8x - 0.91x 0.9x -
PEG - 0x -0.1x -0.4x 0x -3.83x 0.4x -0.6x
Capitalization / Revenue 0.72x 0.54x 0.9x 1x 1.26x 1.2x 1.16x 1.16x
EV / Revenue 1.32x 0.82x 1.33x 1.51x 1.26x 1.97x 1.84x 1.83x
EV / EBITDA 7.23x 3.47x 5.61x 8.36x 3.98x 6.39x 6.07x 6.61x
EV / EBIT 12.1x 4.35x 7.42x 16.2x 5.8x 9.33x 8.62x 9.3x
EV / FCF -11.3x -23.8x 84.7x 7.12x - 79.3x 58.1x -
FCF Yield -8.87% -4.2% 1.18% 14% - 1.26% 1.72% -
Dividend per Share 2 0.4743 - 4.579 - - 3.39 3.829 -
Rate of return 1.59% - 8.04% - - 4.91% 5.55% -
EPS 2 1.23 18.1 9.16 2.1 6.805 6.62 7.973 6.618
Distribution rate 38.6% - 50% - - 51.2% 48% -
Net sales 1 2,855,230 4,956,432 4,380,246 3,987,135 4,068,048 3,993,104 4,108,650 4,114,324
EBITDA 1 522,185 1,174,203 1,038,958 721,162 1,285,060 1,233,662 1,245,067 1,138,973
EBIT 1 311,257 935,930 785,558 373,059 882,007 844,407 877,397 809,390
Net income 1 85,154 1,252,082 633,456 145,112 469,357 455,472 489,049 431,553
Net Debt 1 1,716,198 1,373,579 1,888,500 2,054,750 - 3,107,083 2,789,310 2,756,843
Reference price 2 29.80 38.99 56.99 57.50 73.99 68.99 68.99 68.99
Nbr of stocks (in thousands) 69,166,557 69,166,557 69,166,557 69,166,557 69,166,557 69,166,557 - -
Announcement Date 28/02/22 28/02/23 28/02/24 26/02/25 27/02/26 - - -
1CLP in Million2CLP
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.42x1.97x6.39x4.91% 5.22B
55.56x4.73x36.7x0.22% 220B
22.84x9.37x15.48x2.73% 190B
19.78x3.83x11.13x3.75% 149B
30.5x3.85x17.88x0.51% 120B
13.89x1.89x6.72x5.12% 110B
21.24x6.06x13.25x3.13% 109B
19.54x5.83x11.45x3.34% 102B
20.87x5.26x12.42x2.95% 71.42B
18.95x3.58x10.27x0.58% 56.41B
Average 23.36x 4.64x 14.17x 2.72% 113.27B
Weighted average by Cap. 27.90x 5.21x 17.35x 2.38%

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. Equities
  3. ENELCHILE Stock
  4. Valuation Enel Chile S.A.