Valuation Petrobras London S.E.

Stocks

Real-time Estimate Cboe BZX Other stock markets 20:00:00 2026-07-27 EDT			5-day change	1st Jan Change
16.38 ^USD	-3.28%		-7.32%	+42.86%

07-24	SOFTS-Cocoa and coffee futures close up, but still post weekly losses	RE
07-23	LatAm assets slip as Middle East tensions push oil prices higher	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	566,076	-	-
Change	-	-10.81%	43.86%	-1.45%	-16.34%	37.98%	-	-
Enterprise Value (EV) ¹	653,631	570,438	725,444	795,207	730,186	851,163	830,618	816,803
Change	-	-12.73%	27.17%	9.62%	-8.18%	16.57%	-2.41%	-1.66%
P/E	3.48x	1.7x	3.89x	12.7x	3.84x	3.4x	4.6x	4.75x
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	-1.53x
Capitalization / Revenue	0.86x	0.54x	0.98x	0.93x	0.87x	1.01x	1.05x	1.09x
EV / Revenue	1.44x	0.89x	1.42x	1.51x	1.55x	1.51x	1.54x	1.57x
EV / EBITDA	2.79x	1.68x	2.78x	3x	3.16x	2.89x	2.95x	2.98x
EV / EBIT	3.81x	2.1x	3.72x	4.12x	4.83x	4.02x	4.39x	4.58x
EV / FCF	3.87x	2.77x	4.54x	5.84x	8.37x	7.12x	7.77x	8.03x
FCF Yield	25.9%	36.1%	22%	17.1%	12%	14%	12.9%	12.5%
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%	14.8%
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	562,491	538,580	521,505
EBITDA ¹	234,576	340,482	261,016	264,987	231,111	294,240	281,789	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	41.01	41.01	41.01
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	13.7x	3.4x	6.48x	5.23%	1,712B
CHEVRON CORPORATION	12.77x	1.76x	5.79x	3.76%	376B
PETROCHINA COMPANY LIMITED	8.11x	0.63x	3.95x	6.44%	287B
SHELL PLC	8.37x	0.94x	4.08x	3.58%	243B
TOTALENERGIES SE	7.87x	1.01x	4.21x	4.83%	188B
CNOOC LIMITED	5.77x	1.71x	2.74x	8%	146B
EQUINOR ASA	7.1x	0.81x	1.98x	4.03%	92.83B
ENI S.P.A.	9.27x	0.79x	3.94x	4.89%	74.81B
Average	9.12x	1.38x	4.15x	5.09%	389.81B
Weighted average by Cap.	11.63x	2.39x	5.47x	5.1%