Company Valuation: Petrobras

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 387,853 345,928 497,645 490,407 410,255 670,258 - -
Change - -10.81% 43.86% -1.45% -16.34% 63.38% - -
Enterprise Value (EV) 1 653,631 570,438 725,444 795,207 730,186 956,944 938,566 917,023
Change - -12.73% 27.17% 9.62% -8.18% 31.05% -1.92% -2.3%
P/E 3.48x 1.7x 3.89x 12.7x 3.84x 4.13x 5.33x 5.55x
PBR 0.96x 0.88x 1.27x 1.27x 1x 1.25x 1.12x 1.02x
PEG - 0x -0.1x -0.2x 0x 0.1x -0.2x -1.4x
Capitalization / Revenue 0.86x 0.54x 0.98x 0.93x 0.87x 1.15x 1.22x 1.24x
EV / Revenue 1.44x 0.89x 1.42x 1.51x 1.55x 1.64x 1.71x 1.7x
EV / EBITDA 2.79x 1.68x 2.78x 3x 3.16x 3.1x 3.27x 3.24x
EV / EBIT 3.81x 2.1x 3.72x 4.12x 4.83x 4.26x 4.84x 4.9x
EV / FCF 3.87x 2.77x 4.54x 5.84x 8.37x 8.5x 8.83x 9.09x
FCF Yield 25.9% 36.1% 22% 17.1% 12% 11.8% 11.3% 11%
Dividend per Share 2 8.534 15.09 5.569 5.734 3.199 3.565 5.375 5.533
Rate of return 30% 61.6% 15% 15.8% 10.4% 7.29% 11% 11.3%
EPS 2 8.18 14.44 9.57 2.84 8.026 11.83 9.177 8.814
Distribution rate 104% 105% 58.2% 202% 39.9% 30.1% 58.6% 62.8%
Net sales 1 452,668 641,256 509,987 527,918 470,950 583,673 549,596 539,357
EBITDA 1 234,576 340,482 261,016 264,987 231,111 309,147 286,695 283,457
EBIT 1 171,528 272,280 194,883 192,922 151,135 224,850 193,877 187,171
Net income 1 106,668 188,328 123,920 43,473 103,668 147,109 116,649 112,994
Net Debt 1 265,778 224,510 227,799 304,800 319,931 286,685 268,308 246,765
Reference price 2 28.45 24.50 37.24 36.19 30.82 48.92 48.92 48.92
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.13x1.64x3.1x7.29% 130B
13.44x3.4x6.48x5.42% 1,653B
13.81x1.91x6.22x3.36% 416B
8.37x0.61x3.96x6.22% 293B
8.72x0.98x4.32x3.23% 278B
8.46x1.07x4.46x4.46% 204B
6.23x1.69x2.7x7.33% 154B
8.49x0.91x2.22x3.46% 108B
8.7x0.81x4.05x4.67% 80.76B
Average 8.93x 1.45x 4.17x 5.05% 368.47B
Weighted average by Cap. 11.36x 2.33x 5.41x 5.07%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!