Valuation Petrobras Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 02:30:46 31/08/2026 pm IST			5-day change	1st Jan Change
7.861 ^EUR	+0.45%		+0.64%	+52.43%

28/08	Petrobras, TotalEnergies emerge as winners of Brazil's PPSA spot oil auction	RE
27/08	Brazil oil export tax in limbo as court suspends levy, government extends it	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	5,96,283	-	-
Change	-	-10.81%	43.86%	-1.45%	-16.34%	45.34%	-	-
Enterprise Value (EV) ¹	6,53,631	5,70,438	7,25,444	7,95,207	7,30,186	8,85,564	8,65,032	8,42,426
Change	-	-12.73%	27.17%	9.62%	-8.18%	21.28%	-2.32%	-2.61%
P/E	3.48x	1.7x	3.89x	12.7x	3.84x	3.7x	4.75x	4.91x
PBR	0.96x	0.88x	1.27x	1.27x	1x	1.19x	1x	0.91x
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	1.04x	1.1x	1.13x
EV / Revenue	1.44x	0.89x	1.42x	1.51x	1.55x	1.54x	1.59x	1.59x
EV / EBITDA	2.79x	1.68x	2.78x	3x	3.16x	2.9x	3.04x	3.02x
EV / EBIT	3.81x	2.1x	3.72x	4.12x	4.83x	4x	4.5x	4.55x
EV / FCF	3.87x	2.77x	4.54x	5.84x	8.37x	7.49x	8.21x	8.39x
FCF Yield	25.9%	36.1%	22%	17.1%	12%	13.3%	12.2%	11.9%
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%	8.18%	12.3%	12.7%
EPS ²	8.18	14.44	9.57	2.84	8.026	11.77	9.164	8.87
Distribution rate	104%	105%	58.2%	202%	39.9%	30.3%	58.6%	62.4%
Net sales ¹	4,52,668	6,41,256	5,09,987	5,27,918	4,70,950	5,75,006	5,42,621	5,28,653
EBITDA ¹	2,34,576	3,40,482	2,61,016	2,64,987	2,31,111	3,05,887	2,84,230	2,78,657
EBIT ¹	1,71,528	2,72,280	1,94,883	1,92,922	1,51,135	2,21,118	1,92,091	1,85,236
Net income ¹	1,06,668	1,88,328	1,23,920	43,473	1,03,668	1,44,815	1,15,206	1,10,268
Net Debt ¹	2,65,778	2,24,510	2,27,799	3,04,800	3,19,931	2,89,281	2,68,749	2,46,144
Reference price ²	28.45	24.50	37.24	36.19	30.82	43.55	43.55	43.55
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	13.76x	3.52x	6.62x	5.32%	1,68400Cr
CHEVRON CORPORATION	13.13x	1.82x	5.96x	3.53%	40TCr
PETROCHINA COMPANY LIMITED	8.58x	0.63x	3.96x	6.12%	30TCr
SHELL PLC	8.02x	0.88x	3.87x	3.44%	25TCr
TOTALENERGIES SE	8.06x	1.03x	4.3x	4.72%	19TCr
CNOOC LIMITED	6.44x	1.81x	2.88x	6.86%	16TCr
PETROBRAS	3.7x	1.54x	2.9x	8.18%	11TCr
EQUINOR ASA	7.78x	0.84x	2.06x	3.82%	9.8TCr
ENI S.P.A.	8.26x	0.79x	3.93x	4.9%	7.71TCr
Average	8.64x	1.43x	4.05x	5.21%	36.34TCr
Weighted average by Cap.	11.42x	2.40x	5.44x	5.12%