Valuation Petrobras Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 17:03:50 23/07/2026 BST			5-day change	1st Jan Change
8.161 ^EUR	+2.60%		+7.25%	+58.47%

07-23	LatAm assets slip as Middle East tensions push oil prices higher	RE
07-23	Vale to remove board member over alleged information leak	RE

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	596,364	-	-
Change	-	-10.81%	43.86%	-1.45%	-16.34%	45.36%	-	-
Enterprise Value (EV) ¹	653,631	570,438	725,444	795,207	730,186	881,451	860,907	847,091
Change	-	-12.73%	27.17%	9.62%	-8.18%	20.72%	-2.33%	-1.6%
P/E	3.48x	1.7x	3.89x	12.7x	3.84x	3.56x	4.82x	4.98x
PBR	0.96x	0.88x	1.27x	1.27x	1x	1.12x	1.01x	0.92x
PEG	-	0x	-0.1x	-0.2x	0x	0.1x	-0.2x	-1.61x
Capitalization / Revenue	0.86x	0.54x	0.98x	0.93x	0.87x	1.06x	1.11x	1.14x
EV / Revenue	1.44x	0.89x	1.42x	1.51x	1.55x	1.57x	1.6x	1.62x
EV / EBITDA	2.79x	1.68x	2.78x	3x	3.16x	3x	3.06x	3.09x
EV / EBIT	3.81x	2.1x	3.72x	4.12x	4.83x	4.17x	4.55x	4.75x
EV / FCF	3.87x	2.77x	4.54x	5.84x	8.37x	7.37x	8.05x	8.32x
FCF Yield	25.9%	36.1%	22%	17.1%	12%	13.6%	12.4%	12%
Dividend per Share ²	8.534	15.09	5.569	5.734	3.199	5.146	5.708	6.051
Rate of return	30%	61.6%	15%	15.8%	10.4%	12%	13.3%	14.1%
EPS ²	8.18	14.44	9.57	2.84	8.026	12.07	8.909	8.632
Distribution rate	104%	105%	58.2%	202%	39.9%	42.6%	64.1%	70.1%
Net sales ¹	452,668	641,256	509,987	527,918	470,950	562,491	538,580	521,505
EBITDA ¹	234,576	340,482	261,016	264,987	231,111	294,240	281,789	273,794
EBIT ¹	171,528	272,280	194,883	192,922	151,135	211,509	189,156	178,198
Net income ¹	106,668	188,328	123,920	43,473	103,668	132,291	113,841	106,299
Net Debt ¹	265,778	224,510	227,799	304,800	319,931	285,087	264,543	250,727
Reference price ²	28.45	24.50	37.24	36.19	30.82	42.95	42.95	42.95
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ARAMCO	13.72x	3.4x	6.49x	5.23%	1,713B
CHEVRON CORPORATION	12.84x	1.77x	5.87x	3.7%	382B
PETROCHINA COMPANY LIMITED	8.28x	0.62x	3.86x	6.31%	288B
SHELL PLC	8.45x	0.92x	4.13x	3.54%	245B
TOTALENERGIES SE	7.95x	1.05x	4.21x	4.85%	188B
CNOOC LIMITED	5.92x	1.76x	2.84x	7.75%	151B
EQUINOR ASA	7.57x	0.85x	2.01x	3.99%	93.97B
ENI S.P.A.	9.23x	0.78x	3.93x	4.91%	74.74B
Average	9.24x	1.39x	4.17x	5.04%	392.01B
Weighted average by Cap.	11.68x	2.39x	5.48x	5.06%