Valuation Petrobras Sao Paulo

Stocks

Delayed Sao Paulo Other stock markets 23:41:37 15/06/2026 +04			5-day change	1st Jan Change
43.84 ^BRL	-4.94%		-4.78%	+34.60%

09:02am	Swiss crackdown on white-collar crime has a timing problem, prosecutor says	RE
06-12	Brazil refiners fueled scheme linked to U.S.-designated terrorist group, source and documents show	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	568,044	-	-
Change	-	-10.81%	43.86%	-1.45%	-16.34%	38.46%	-	-
Enterprise Value (EV) ¹	653,631	570,438	725,444	795,207	730,186	855,177	838,145	829,080
Change	-	-12.73%	27.17%	9.62%	-8.18%	17.12%	-1.99%	-1.08%
P/E Ratio	3.48x	1.7x	3.89x	12.7x	3.84x	3.24x	4.4x	4.85x
PBR	0.96x	0.88x	1.27x	1.27x	1x	1.05x	0.95x	0.88x
PEG	-	0x	-0.1x	-0.2x	0x	0.1x	-0.2x	-0.53x
Capitalization / Revenue	0.86x	0.54x	0.98x	0.93x	0.87x	1.01x	1.04x	1.09x
EV / Revenue	1.44x	0.89x	1.42x	1.51x	1.55x	1.52x	1.54x	1.59x
EV / EBITDA	2.79x	1.68x	2.78x	3x	3.16x	2.92x	2.94x	3.05x
EV / EBIT	3.81x	2.1x	3.72x	4.12x	4.83x	4.04x	4.32x	4.69x
EV / FCF	3.87x	2.77x	4.54x	5.84x	8.37x	6.91x	8.2x	8.68x
FCF Yield	25.9%	36.1%	22%	17.1%	12%	14.5%	12.2%	11.5%
Dividend per Share ²	8.534	15.09	5.569	5.734	3.199	5.19	5.68	5.574
Rate of return	30%	61.6%	15%	15.8%	10.4%	12.6%	13.8%	13.5%
EPS ²	8.18	14.44	9.57	2.84	8.026	12.72	9.353	8.498
Distribution rate	104%	105%	58.2%	202%	39.9%	40.8%	60.7%	65.6%
Net sales ¹	452,668	641,256	509,987	527,918	470,950	564,188	545,868	521,934
EBITDA ¹	234,576	340,482	261,016	264,987	231,111	292,805	284,633	272,081
EBIT ¹	171,528	272,280	194,883	192,922	151,135	211,521	193,889	176,942
Net income ¹	106,668	188,328	123,920	43,473	103,668	129,119	117,237	107,117
Net Debt ¹	265,778	224,510	227,799	304,800	319,931	287,134	270,101	261,037
Reference price ²	28.45	24.50	37.24	36.19	30.82	41.18	41.18	41.18
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	24/02/22	02/03/23	08/03/24	26/02/25	06/03/26	-	-	-

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	13.31x	3.3x	6.39x	5.18%	1,733B
CHEVRON CORPORATION	12.35x	1.69x	5.74x	3.81%	370B
PETROCHINA COMPANY LIMITED	8.41x	0.59x	3.88x	6.24%	276B
SHELL PLC	8.11x	0.86x	3.92x	3.6%	241B
TOTALENERGIES SE	7.51x	1.07x	4.12x	4.63%	197B
CNOOC LIMITED	6.01x	1.73x	2.77x	7.55%	156B
EQUINOR ASA	7.45x	0.8x	1.87x	4.3%	91.48B
ENI S.P.A.	9.14x	0.75x	3.86x	4.72%	79.05B
Average	9.04x	1.35x	4.07x	5%	392.96B
Weighted average by Cap.	11.36x	2.33x	5.39x	5.04%