Company Valuation: SalfaCorp S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 145,089 117,986 245,591 659,881 687,376 - -
Change - -18.68% 108.15% - 4.17% - -
Enterprise Value (EV) 145,089 117,986 245,591 659,881 687,376 687,376 687,376
Change - -18.68% 108.15% - 4.17% 0% 0%
P/E - - - 13x 13.4x 11.1x 11.5x
PBR - - - - - - -
PEG - - - - 6.99x 0.5x -3.2x
Capitalization / Revenue 0.2x 0.14x 0.24x - 0.62x 0.6x 0.63x
EV / Revenue 0x 0x 0x - 0.62x 0.6x 0.63x
EV / EBITDA 0x 0x 0x - 5.77x 5.66x 6.02x
EV / EBIT 0x 0x 0x - 9.86x 9.1x 9.39x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 20.55 - - - 27.62 28.15 33.87
Rate of return 6.37% - - - 2.2% 2.24% 2.7%
EPS 2 - - - 92.04 93.81 112.9 108.8
Distribution rate - - - - 29.4% 24.9% 31.1%
Net sales 1 712,764 829,374 1,040,369 - 1,101,858 1,143,437 1,096,174
EBITDA 1 65,865 89,445 117,705 - 119,178 121,515 114,238
EBIT 1 37,818 56,765 81,449 - 69,712 75,528 73,234
Net income 1 - - - 50,611 51,583 62,077 59,845
Net Debt - - - - - - -
Reference price 2 322.49 262.25 446.61 1,200.00 1,254.70 1,254.70 1,254.70
Nbr of stocks (in thousands) 449,901 449,901 549,901 549,901 549,901 - -
Announcement Date 2/25/22 3/14/23 2/21/24 1/29/26 - - -
1CLP in Million2CLP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.33x - - - 732M
53.95x2.48x23.7x0.07% 93.02B
12.17x1.05x5.73x4.81% 71.23B
32.75x4.11x22.32x0.21% 55.9B
26.58x2.04x20.06x1.15% 56.91B
50.33x4.01x25.51x1.81% 40.19B
28.45x0.7x11.59x2.18% 35.8B
22.85x1.56x14.37x0.2% 33.01B
22.61x0.46x7.27x2.61% 31.19B
5.07x0.31x5.83x5.8% 27.03B
Average 26.81x 1.86x 15.15x 2.09% 44.5B
Weighted average by Cap. 31.18x 2.05x 16.43x 1.85%

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. SALFACORP Stock
  4. Valuation SalfaCorp S.A.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!