Company Valuation: Petrobras

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 387,853 345,928 497,645 490,407 410,255 656,114 - -
Change - -10.81% 43.86% -1.45% -16.34% 59.93% - -
Enterprise Value (EV) 1 653,631 570,438 725,444 795,207 730,186 946,363 922,595 901,136
Change - -12.73% 27.17% 9.62% -8.18% 29.61% -2.51% -2.33%
P/E 3.48x 1.7x 3.89x 12.7x 3.84x 3.92x 5.03x 5.39x
PBR 0.96x 0.88x 1.27x 1.27x 1x 1.2x 1.08x 0.98x
PEG - 0x -0.1x -0.2x 0x 0.1x -0.2x -0.8x
Capitalization / Revenue 0.86x 0.54x 0.98x 0.93x 0.87x 1.11x 1.18x 1.21x
EV / Revenue 1.44x 0.89x 1.42x 1.51x 1.55x 1.6x 1.66x 1.66x
EV / EBITDA 2.79x 1.68x 2.78x 3x 3.16x 3.02x 3.17x 3.19x
EV / EBIT 3.81x 2.1x 3.72x 4.12x 4.83x 4.1x 4.58x 4.74x
EV / FCF 3.87x 2.77x 4.54x 5.84x 8.37x 8.1x 7.69x 8.34x
FCF Yield 25.9% 36.1% 22% 17.1% 12% 12.3% 13% 12%
Dividend per Share 2 8.534 15.09 5.569 5.734 3.199 4.073 5.937 5.518
Rate of return 30% 61.6% 15% 15.8% 10.4% 8.49% 12.4% 11.5%
EPS 2 8.18 14.44 9.57 2.84 8.026 12.23 9.545 8.904
Distribution rate 104% 105% 58.2% 202% 39.9% 33.3% 62.2% 62%
Net sales 1 452,668 641,256 509,987 527,918 470,950 590,656 557,456 542,185
EBITDA 1 234,576 340,482 261,016 264,987 231,111 312,852 290,972 282,909
EBIT 1 171,528 272,280 194,883 192,922 151,135 230,826 201,294 190,007
Net income 1 106,668 188,328 123,920 43,473 103,668 150,222 119,877 113,095
Net Debt 1 265,778 224,510 227,799 304,800 319,931 290,249 266,481 245,023
Reference price 2 28.45 24.50 37.24 36.19 30.82 47.99 47.99 47.99
Nbr of stocks (in thousands) 13,044,201 13,044,201 13,015,466 12,888,733 12,888,733 12,888,733 - -
Announcement Date 24/02/22 02/03/23 08/03/24 26/02/25 06/03/26 - - -
1BRL in Million2BRL
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.2x3.45x6.53x5.39% 1,661B
12.89x1.81x5.96x3.49% 401B
7.94x0.6x3.92x6.56% 289B
8.27x0.95x4.17x3.26% 274B
8.18x1.07x4.4x4.49% 203B
5.96x1.64x2.62x7.66% 147B
3.92x1.6x3.02x8.49% 126B
7.67x0.83x2.03x3.69% 101B
8.6x0.84x4.13x4.73% 80.01B
Average 8.52x 1.42x 4.09x 5.31% 364.82B
Weighted average by Cap. 11.01x 2.35x 5.39x 5.18%

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