Valuation Petrobras Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 2026-07-20			5-day change	1st Jan Change
318.05 ^MXN	+3.43%		+2.27%	+49.32%

Jul. 14	Rolls-Royce to power Starnav's new hybrid fleet for Petrobras
Jul. 13	LatAm assets decline as Middle East escalation saps sentiment	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	575,049	-	-
Change	-	-10.81%	43.86%	-1.45%	-16.34%	40.17%	-	-
Enterprise Value (EV) ¹	653,631	570,438	725,444	795,207	730,186	860,136	839,591	825,776
Change	-	-12.73%	27.17%	9.62%	-8.18%	17.8%	-2.39%	-1.65%
P/E	3.48x	1.7x	3.89x	12.7x	3.84x	3.41x	4.62x	4.77x
PBR	0.96x	0.88x	1.27x	1.27x	1x	1.07x	0.96x	0.88x
PEG	-	0x	-0.1x	-0.2x	0x	0.1x	-0.2x	-1.54x
Capitalization / Revenue	0.86x	0.54x	0.98x	0.93x	0.87x	1.02x	1.07x	1.1x
EV / Revenue	1.44x	0.89x	1.42x	1.51x	1.55x	1.53x	1.56x	1.58x
EV / EBITDA	2.79x	1.68x	2.78x	3x	3.16x	2.92x	2.98x	3.02x
EV / EBIT	3.81x	2.1x	3.72x	4.12x	4.83x	4.07x	4.44x	4.63x
EV / FCF	3.87x	2.77x	4.54x	5.84x	8.37x	7.19x	7.85x	8.11x
FCF Yield	25.9%	36.1%	22%	17.1%	12%	13.9%	12.7%	12.3%
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%	12.5%	13.9%	14.7%
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	562,672	538,752	521,505
EBITDA ¹	234,576	340,482	261,016	264,987	231,111	294,333	281,875	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	41.15	41.15	41.15
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ARAMCO	13.72x	3.37x	6.5x	5.19%	1,727B
CHEVRON CORPORATION	12.61x	1.75x	5.77x	3.76%	375B
PETROCHINA COMPANY LIMITED	8.23x	0.62x	3.89x	6.35%	290B
SHELL PLC	8.29x	0.91x	4.09x	3.61%	240B
TOTALENERGIES SE	7.61x	1.02x	4.08x	5.06%	180B
CNOOC LIMITED	5.87x	1.74x	2.81x	7.82%	150B
EQUINOR ASA	7.96x	0.84x	1.98x	4.28%	91.78B
ENI S.P.A.	8.96x	0.77x	3.82x	5.06%	72.49B
Average	9.15x	1.38x	4.12x	5.14%	390.85B
Weighted average by Cap.	11.65x	2.39x	5.47x	5.1%