Valuation Petrobras Mexican S.E.

Stocks

PBR N

US71654V4086

Integrated Oil & Gas

End-of-day quote Mexican S.E. Other stock markets 20/07/2026			5-day change	1st Jan Change
318.05 ^MXN	+3.43%		+2.27%	+49.32%

14/07	Rolls-Royce to power Starnav's new hybrid fleet for Petrobras
14/07	LatAm assets decline as Middle East escalation saps sentiment	RE

Company Valuation: Petrobras

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,87,853	3,45,928	4,97,645	4,90,407	4,10,255	5,67,359	-	-
Change	-	-10.81%	43.86%	-1.45%	-16.34%	38.29%	-	-
Enterprise Value (EV) ¹	6,53,631	5,70,438	7,25,444	7,95,207	7,30,186	8,52,446	8,31,902	8,18,086
Change	-	-12.73%	27.17%	9.62%	-8.18%	16.74%	-2.41%	-1.66%
P/E	3.48x	1.7x	3.89x	12.7x	3.84x	3.41x	4.62x	4.77x
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	-1.54x
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	2.9x	2.95x	2.99x
EV / EBIT	3.81x	2.1x	3.72x	4.12x	4.83x	4.03x	4.4x	4.59x
EV / FCF	3.87x	2.77x	4.54x	5.84x	8.37x	7.13x	7.78x	8.04x
FCF Yield	25.9%	36.1%	22%	17.1%	12%	14%	12.9%	12.4%
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%	14.7%
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	4,52,668	6,41,256	5,09,987	5,27,918	4,70,950	5,62,672	5,38,752	5,21,505
EBITDA ¹	2,34,576	3,40,482	2,61,016	2,64,987	2,31,111	2,94,333	2,81,875	2,73,794
EBIT ¹	1,71,528	2,72,280	1,94,883	1,92,922	1,51,135	2,11,509	1,89,156	1,78,198
Net income ¹	1,06,668	1,88,328	1,23,920	43,473	1,03,668	1,32,291	1,13,841	1,06,299
Net Debt ¹	2,65,778	2,24,510	2,27,799	3,04,800	3,19,931	2,85,087	2,64,543	2,50,727
Reference price ²	28.45	24.50	37.24	36.19	30.82	41.15	41.15	41.15
Nbr of stocks (in thousands)	1,30,44,201	1,30,44,201	1,30,15,466	1,28,88,733	1,28,88,733	1,28,88,733	-	-
Announcement Date	24/02/22	02/03/23	08/03/24	26/02/25	06/03/26	-	-	-

¹BRL in Million²BRL

Estimates

P/E, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARAMCO	13.72x	3.37x	6.5x	5.19%	1,72700Cr
CHEVRON CORPORATION	12.61x	1.75x	5.77x	3.76%	38TCr
PETROCHINA COMPANY LIMITED	8.23x	0.62x	3.89x	6.35%	29TCr
SHELL PLC	8.29x	0.91x	4.09x	3.61%	24TCr
TOTALENERGIES SE	7.61x	1.02x	4.08x	5.06%	18TCr
CNOOC LIMITED	5.87x	1.74x	2.81x	7.82%	15TCr
EQUINOR ASA	7.96x	0.84x	1.98x	4.28%	9.18TCr
ENI S.P.A.	8.96x	0.77x	3.82x	5.06%	7.25TCr
Average	9.15x	1.38x	4.12x	5.14%	39.08TCr
Weighted average by Cap.	11.65x	2.39x	5.47x	5.1%