Valuation Petrobras Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-10-13			5-day change	1st Jan Change
464.00 ^MXN	+0.65%		+7.66%	+117.84%

Oct. 11	Rallying in Sao Paulo, presidential candidates seek votes and political support	RE
Oct. 08	Petrobras Secures 21 Blocks in Brazil's ANP Bidding Round	MT

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	784,299	-	-
Change	-	-10.81%	43.86%	-1.45%	-16.34%	91.17%	-	-
Enterprise Value (EV) ¹	653,631	570,438	725,444	795,207	730,186	1,069,487	1,041,729	1,027,740
Change	-	-12.73%	27.17%	9.62%	-8.18%	46.47%	-2.6%	-1.34%
P/E	3.48x	1.7x	3.89x	12.7x	3.84x	4.47x	5.64x	6.15x
PBR	0.96x	0.88x	1.27x	1.27x	1x	1.43x	1.28x	1.16x
PEG	-	0x	-0.1x	-0.2x	0x	0.1x	-0.3x	-0.74x
Capitalization / Revenue	0.86x	0.54x	0.98x	0.93x	0.87x	1.31x	1.38x	1.43x
EV / Revenue	1.44x	0.89x	1.42x	1.51x	1.55x	1.78x	1.84x	1.88x
EV / EBITDA	2.79x	1.68x	2.78x	3x	3.16x	3.34x	3.46x	3.54x
EV / EBIT	3.81x	2.1x	3.72x	4.12x	4.83x	4.46x	4.89x	5.22x
EV / FCF	3.87x	2.77x	4.54x	5.84x	8.37x	8.82x	8.34x	9.37x
FCF Yield	25.9%	36.1%	22%	17.1%	12%	11.3%	12%	10.7%
Dividend per Share ²	8.534	15.09	5.569	5.734	3.199	4.485	5.937	5.518
Rate of return	30%	61.6%	15%	15.8%	10.4%	7.89%	10.4%	9.71%
EPS ²	8.18	14.44	9.57	2.84	8.026	12.7	10.07	9.241
Distribution rate	104%	105%	58.2%	202%	39.9%	35.3%	58.9%	59.7%
Net sales ¹	452,668	641,256	509,987	527,918	470,950	599,753	566,797	547,782
EBITDA ¹	234,576	340,482	261,016	264,987	231,111	320,062	301,185	290,303
EBIT ¹	171,528	272,280	194,883	192,922	151,135	239,783	213,018	196,763
Net income ¹	106,668	188,328	123,920	43,473	103,668	154,847	127,042	117,317
Net Debt ¹	265,778	224,510	227,799	304,800	319,931	285,188	257,430	243,441
Reference price ²	28.45	24.50	37.24	36.19	30.82	56.85	56.85	56.85
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	2/24/22	3/2/23	3/8/24	2/26/25	3/6/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARAMCO	13.33x	3.44x	6.62x	5.33%	1,661B
CHEVRON CORPORATION	12.98x	1.86x	6.01x	3.28%	427B
SHELL PLC	8.13x	0.95x	4.18x	3.04%	293B
TOTALENERGIES SE	7.41x	1.02x	4.21x	4.55%	199B
PETROBRAS	4.47x	1.78x	3.34x	7.89%	157B
EQUINOR ASA	7.79x	0.86x	2.02x	3.52%	106B
ENI S.P.A.	8.54x	0.87x	4.29x	4.66%	83.75B
Average	8.95x	1.54x	4.38x	4.61%	418.06B
Weighted average by Cap.	11.54x	2.54x	5.71x	4.8%