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) 1 653,631 570,438 725,444 795,207 730,186 852,591 839,747 817,567
Change - -12.73% 27.17% 9.62% -8.18% 16.76% -1.51% -2.64%
P/E 3.48x 1.7x 3.89x 12.7x 3.84x 3.51x 4.51x 4.66x
PBR 0.96x 0.88x 1.27x 1.27x 1x 1.13x 0.95x 0.86x
PEG - 0x -0.1x -0.2x 0x 0.1x -0.2x -1.45x
Capitalization / Revenue 0.86x 0.54x 0.98x 0.93x 0.87x 0.99x 1.06x 1.08x
EV / Revenue 1.44x 0.89x 1.42x 1.51x 1.55x 1.48x 1.57x 1.56x
EV / EBITDA 2.79x 1.68x 2.78x 3x 3.16x 2.8x 2.98x 2.94x
EV / EBIT 3.81x 2.1x 3.72x 4.12x 4.83x 3.93x 4.43x 4.43x
EV / FCF 3.87x 2.77x 4.54x 5.84x 8.37x 7.21x 7.97x 8.15x
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% 8.62% 13% 13.4%
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 1 452,668 641,256 509,987 527,918 470,950 574,496 535,652 523,853
EBITDA 1 234,576 340,482 261,016 264,987 231,111 304,415 282,198 277,918
EBIT 1 171,528 272,280 194,883 192,922 151,135 216,865 189,354 184,574
Net income 1 106,668 188,328 123,920 43,473 103,668 144,297 114,022 109,984
Net Debt 1 265,778 224,510 227,799 304,800 319,931 285,184 272,340 250,161
Reference price 2 28.45 24.50 37.24 36.19 30.82 41.35 41.35 41.35
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

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
3.51x1.48x2.8x8.62% 110B
13.83x3.54x6.65x5.29% 1,693B
13x1.81x5.9x3.57% 392B
8.46x0.63x3.95x6.2% 297B
8.17x0.89x3.93x3.38% 256B
8.21x1.05x4.38x4.63% 196B
6.29x1.86x3.01x7.25% 158B
7.9x0.85x2.09x3.76% 99.46B
8.43x0.8x4x4.8% 79.13B
Average 8.65x 1.44x 4.08x 5.28% 364.5B
Weighted average by Cap. 11.45x 2.41x 5.46x 5.13%

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