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%

06:37am	Petrobras to receive $859 Million as Part of Partnership in Consortium With Shell, TotalEnergies, Petrogal	MT
Oct. 11	Rallying in Sao Paulo, presidential candidates seek votes and political support	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	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	1,068,863	1,039,409	1,025,106
Change	-	-12.73%	27.17%	9.62%	-8.18%	46.38%	-2.76%	-1.38%
P/E	3.48x	1.7x	3.89x	12.7x	3.84x	4.34x	5.29x	6.12x
PBR	0.96x	0.88x	1.27x	1.27x	1x	1.41x	1.26x	1.15x
PEG	-	0x	-0.1x	-0.2x	0x	0.1x	-0.3x	-0.5x
Capitalization / Revenue	0.86x	0.54x	0.98x	0.93x	0.87x	1.3x	1.37x	1.43x
EV / Revenue	1.44x	0.89x	1.42x	1.51x	1.55x	1.77x	1.81x	1.87x
EV / EBITDA	2.79x	1.68x	2.78x	3x	3.16x	3.32x	3.42x	3.53x
EV / EBIT	3.81x	2.1x	3.72x	4.12x	4.83x	4.41x	4.81x	5.2x
EV / FCF	3.87x	2.77x	4.54x	5.84x	8.37x	8.81x	8.32x	9.34x
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	4.224	6.578	5.521
Rate of return	30%	61.6%	15%	15.8%	10.4%	7.43%	11.6%	9.71%
EPS ²	8.18	14.44	9.57	2.84	8.026	13.1	10.75	9.292
Distribution rate	104%	105%	58.2%	202%	39.9%	32.2%	61.2%	59.4%
Net sales ¹	452,668	641,256	509,987	527,918	470,950	604,465	572,900	548,180
EBITDA ¹	234,576	340,482	261,016	264,987	231,111	322,075	303,742	290,478
EBIT ¹	171,528	272,280	194,883	192,922	151,135	242,304	216,246	196,986
Net income ¹	106,668	188,328	123,920	43,473	103,668	156,280	128,878	117,645
Net Debt ¹	265,778	224,510	227,799	304,800	319,931	284,564	255,110	240,807
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	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%