At wich price would BBAS be a safe investment?
First, I must enphasize that my margin of safety is 50% and my discount rate is 7% (I increased 0,5% because of the political influence in the management).
That said, it's important to choose the initial earnings to start with. I used the last 3 years average, wich is around 10,000 millions (in R$).
The payout is 40%.
The initial growth will be 8% a year (that's the double of what seems to be the speed limit for the brazilian economy at the present rate of savings/GDP. I doubled it because it's expected that the financial sector will increase it's share of GDP, and there's plenty of space for it), for 10 years.
After 10 years the growth will be 2%, because it's the average growth rate of brazilian economy during the bad times of the 80's and the 90's, before the current period of bonanza.
The results: 10,000 millions x 40%, growing 8% for 10 years and 2% thereafter, divided for 2 (margin of safety) equals to .... 65,834 millions, wich dividend by 2.860.729.247 shares equals to R$ 23,01.
BBAS3 closed yesterday at R$ 29,35.