Valuation Petrobras Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:09:19 01/07/2026 +03			5-day change	1st Jan Change
6.875 ^EUR	-0.35%		-1.62%	+33.03%

02:16am	Brazil's Petrobras cuts diesel prices, suspends discount	RE
01:47am	Brazil's Petrobras cuts diesel prices, suspends temporary discount	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	516,814	-	-
Change	-	-10.81%	43.86%	-1.45%	-16.34%	25.97%	-	-
Enterprise Value (EV) ¹	653,631	570,438	725,444	795,207	730,186	803,949	786,894	777,804
Change	-	-12.73%	27.17%	9.62%	-8.18%	10.1%	-2.12%	-1.16%
P/E	3.48x	1.7x	3.89x	12.7x	3.84x	2.96x	4.07x	4.4x
PBR	0.96x	0.88x	1.27x	1.27x	1x	0.96x	0.87x	0.8x
PEG	-	0x	-0.1x	-0.2x	0x	0x	-0.1x	-0.57x
Capitalization / Revenue	0.86x	0.54x	0.98x	0.93x	0.87x	0.92x	0.95x	0.99x
EV / Revenue	1.44x	0.89x	1.42x	1.51x	1.55x	1.43x	1.44x	1.49x
EV / EBITDA	2.79x	1.68x	2.78x	3x	3.16x	2.74x	2.77x	2.85x
EV / EBIT	3.81x	2.1x	3.72x	4.12x	4.83x	3.79x	4.07x	4.37x
EV / FCF	3.87x	2.77x	4.54x	5.84x	8.37x	6.5x	7.69x	8.14x
FCF Yield	25.9%	36.1%	22%	17.1%	12%	15.4%	13%	12.3%
Dividend per Share ²	8.534	15.09	5.569	5.734	3.199	5.127	5.692	5.706
Rate of return	30%	61.6%	15%	15.8%	10.4%	13.6%	15.1%	15.1%
EPS ²	8.18	14.44	9.57	2.84	8.026	12.79	9.296	8.582
Distribution rate	104%	105%	58.2%	202%	39.9%	40.1%	61.2%	66.5%
Net sales ¹	452,668	641,256	509,987	527,918	470,950	562,505	545,090	522,651
EBITDA ¹	234,576	340,482	261,016	264,987	231,111	293,371	284,240	272,852
EBIT ¹	171,528	272,280	194,883	192,922	151,135	212,341	193,288	177,846
Net income ¹	106,668	188,328	123,920	43,473	103,668	129,549	116,897	107,619
Net Debt ¹	265,778	224,510	227,799	304,800	319,931	287,134	270,080	260,990
Reference price ²	28.45	24.50	37.24	36.19	30.82	37.80	37.80	37.80
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 A	3/2/23 A	3/8/24 A	2/26/25 A	3/6/26 A	-	-	-

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	13.12x	3.25x	6.26x	5.33%	1,682B
CHEVRON CORPORATION	10.88x	1.52x	5.16x	4.3%	328B
PETROCHINA COMPANY LIMITED	6.93x	0.51x	3.23x	7.58%	230B
SHELL PLC	7.44x	0.79x	3.6x	4%	217B
TOTALENERGIES SE	6.7x	0.94x	3.69x	5.31%	173B
CNOOC LIMITED	4.92x	1.43x	2.31x	9.21%	127B
EQUINOR ASA	6.44x	0.7x	1.66x	4.99%	78.86B
ENI S.P.A.	8.12x	0.71x	3.54x	5.31%	69.27B
Average	8.07x	1.23x	3.68x	5.75%	363.04B
Weighted average by Cap.	10.91x	2.31x	5.18x	5.45%