Company Valuation: Petrobras

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 387,853 345,928 497,645 490,407 410,255 567,407 - -
Change - -10.81% 43.86% -1.45% -16.34% 38.31% - -
Enterprise Value (EV) 1 653,631 570,438 725,444 795,207 730,186 852,284 835,738 813,550
Change - -12.73% 27.17% 9.62% -8.18% 16.72% -1.94% -2.65%
P/E 3.48x 1.7x 3.89x 12.7x 3.84x 3.58x 4.6x 4.75x
PBR 0.96x 0.88x 1.27x 1.27x 1x 1.15x 0.96x 0.88x
PEG - 0x -0.1x -0.2x 0x 0.1x -0.2x -1.48x
Capitalization / Revenue 0.86x 0.54x 0.98x 0.93x 0.87x 0.99x 1.05x 1.07x
EV / Revenue 1.44x 0.89x 1.42x 1.51x 1.55x 1.48x 1.54x 1.54x
EV / EBITDA 2.79x 1.68x 2.78x 3x 3.16x 2.79x 2.94x 2.92x
EV / EBIT 3.81x 2.1x 3.72x 4.12x 4.83x 3.89x 4.36x 4.4x
EV / FCF 3.87x 2.77x 4.54x 5.84x 8.37x 7.21x 7.93x 8.11x
FCF Yield 25.9% 36.1% 22% 17.1% 12% 13.9% 12.6% 12.3%
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% 8.46% 12.8% 13.1%
EPS 2 8.18 14.44 9.57 2.84 8.026 11.77 9.164 8.87
Distribution rate 104% 105% 58.2% 202% 39.9% 30.3% 58.6% 62.4%
Net sales 1 452,668 641,256 509,987 527,918 470,950 574,496 542,157 528,128
EBITDA 1 234,576 340,482 261,016 264,987 231,111 305,628 284,012 278,402
EBIT 1 171,528 272,280 194,883 192,922 151,135 218,903 191,876 184,997
Net income 1 106,668 188,328 123,920 43,473 103,668 144,645 115,095 110,139
Net Debt 1 265,778 224,510 227,799 304,800 319,931 284,877 268,332 246,144
Reference price 2 28.45 24.50 37.24 36.19 30.82 42.11 42.11 42.11
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.($)
3.58x1.5x2.83x8.46% 113B
13.99x3.57x6.72x5.25% 1,712B
13.21x1.84x5.99x3.51% 398B
8.52x0.64x3.94x6.14% 296B
8.2x0.9x3.94x3.36% 257B
8.24x1.06x4.4x4.62% 197B
6.37x1.88x3.05x7.17% 159B
8.01x0.86x2.11x3.71% 101B
8.53x0.81x4.03x4.75% 80.04B
Average 8.74x 1.45x 4.11x 5.22% 368.21B
Weighted average by Cap. 11.58x 2.44x 5.52x 5.08%

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