Valuation Petrobras Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 11:35:21 06/07/2026 am IST			5-day change	1st Jan Change
12.75 ^EUR	-0.39%		-1.92%	+36.22%

03/07	Australia orders in-depth review of Exxon-opposed Subsea7-Saipem merger	RE
01/07	Brazil's Petrobras lowers jet fuel prices by 14.5%	RE

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	5,23,805	-	-
Change	-	-10.81%	43.86%	-1.45%	-16.34%	27.68%	-	-
Enterprise Value (EV) ¹	6,53,631	5,70,438	7,25,444	7,95,207	7,30,186	8,08,574	7,88,023	7,74,004
Change	-	-12.73%	27.17%	9.62%	-8.18%	10.74%	-2.54%	-1.78%
P/E	3.48x	1.7x	3.89x	12.7x	3.84x	3.17x	4.29x	4.43x
PBR	0.96x	0.88x	1.27x	1.27x	1x	1x	0.9x	0.82x
PEG	-	0x	-0.1x	-0.2x	0x	0.1x	-0.2x	-1.43x
Capitalization / Revenue	0.86x	0.54x	0.98x	0.93x	0.87x	0.92x	0.97x	1x
EV / Revenue	1.44x	0.89x	1.42x	1.51x	1.55x	1.43x	1.45x	1.48x
EV / EBITDA	2.79x	1.68x	2.78x	3x	3.16x	2.76x	2.8x	2.83x
EV / EBIT	3.81x	2.1x	3.72x	4.12x	4.83x	3.82x	4.14x	4.33x
EV / FCF	3.87x	2.77x	4.54x	5.84x	8.37x	6.53x	7.71x	8.1x
FCF Yield	25.9%	36.1%	22%	17.1%	12%	15.3%	13%	12.3%
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%	13.5%	14.9%	15.8%
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	4,52,668	6,41,256	5,09,987	5,27,918	4,70,950	5,66,630	5,41,731	5,24,516
EBITDA ¹	2,34,576	3,40,482	2,61,016	2,64,987	2,31,111	2,93,309	2,81,595	2,73,604
EBIT ¹	1,71,528	2,72,280	1,94,883	1,92,922	1,51,135	2,11,706	1,90,170	1,78,866
Net income ¹	1,06,668	1,88,328	1,23,920	43,473	1,03,668	1,31,166	1,14,566	1,07,920
Net Debt ¹	2,65,778	2,24,510	2,27,799	3,04,800	3,19,931	2,84,769	2,64,218	2,50,199
Reference price ²	28.45	24.50	37.24	36.19	30.82	38.25	38.25	38.25
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

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	13.19x	3.29x	6.28x	5.33%	1,68200Cr
CHEVRON CORPORATION	11.11x	1.55x	5.24x	4.21%	33TCr
SHELL PLC	7.53x	0.79x	3.62x	4.03%	22TCr
TOTALENERGIES SE	6.75x	0.94x	3.72x	5.37%	17TCr
EQUINOR ASA	6.67x	0.72x	1.7x	4.88%	8.06TCr
ENI S.P.A.	8.11x	0.73x	3.55x	5.36%	6.88TCr
Average	8.89x	1.34x	4.02x	4.86%	42.52TCr
Weighted average by Cap.	11.66x	2.54x	5.53x	5.07%