Company Valuation: Petrobras

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 387,853 345,928 497,645 490,407 410,255 660,978 - -
Change - -10.81% 43.86% -1.45% -16.34% 61.11% - -
Enterprise Value (EV) 1 653,631 570,438 725,444 795,207 730,186 947,859 929,894 907,370
Change - -12.73% 27.17% 9.62% -8.18% 29.81% -1.9% -2.42%
P/E 3.48x 1.7x 3.89x 12.7x 3.84x 4.07x 5.25x 5.47x
PBR 0.96x 0.88x 1.27x 1.27x 1x 1.23x 1.1x 1.01x
PEG - 0x -0.1x -0.2x 0x 0.1x -0.2x -1.38x
Capitalization / Revenue 0.86x 0.54x 0.98x 0.93x 0.87x 1.14x 1.22x 1.25x
EV / Revenue 1.44x 0.89x 1.42x 1.51x 1.55x 1.64x 1.71x 1.71x
EV / EBITDA 2.79x 1.68x 2.78x 3x 3.16x 3.09x 3.27x 3.26x
EV / EBIT 3.81x 2.1x 3.72x 4.12x 4.83x 4.27x 4.86x 4.92x
EV / FCF 3.87x 2.77x 4.54x 5.84x 8.37x 7.89x 8.65x 9x
FCF Yield 25.9% 36.1% 22% 17.1% 12% 12.7% 11.6% 11.1%
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% 7.4% 11.2% 11.5%
EPS 2 8.18 14.44 9.57 2.84 8.026 11.83 9.177 8.814
Distribution rate 104% 105% 58.2% 202% 39.9% 30.1% 58.6% 62.8%
Net sales 1 452,668 641,256 509,987 527,918 470,950 578,069 543,537 529,418
EBITDA 1 234,576 340,482 261,016 264,987 231,111 306,728 284,316 278,655
EBIT 1 171,528 272,280 194,883 192,922 151,135 222,071 191,358 184,478
Net income 1 106,668 188,328 123,920 43,473 103,668 145,284 115,285 109,902
Net Debt 1 265,778 224,510 227,799 304,800 319,931 286,881 268,915 246,392
Reference price 2 28.45 24.50 37.24 36.19 30.82 48.20 48.20 48.20
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.69x3.5x6.59x5.34% 1,676B
13.78x1.91x6.25x3.37% 415B
8.65x0.62x4.01x6.03% 298B
8.23x0.9x3.92x3.35% 257B
8.44x1.08x4.48x4.51% 202B
6.33x1.77x2.82x6.98% 157B
4.07x1.64x3.09x7.4% 129B
8.23x0.88x2.17x3.61% 104B
8.62x0.82x4.08x4.69% 80.44B
Average 8.89x 1.46x 4.16x 5.03% 368.85B
Weighted average by Cap. 11.49x 2.39x 5.47x 5.04%

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