investorscraft@gmail.com

Intrinsic ValuePetróleo Brasileiro S.A. - Petrobras (PBR)

Previous Close$15.34
Intrinsic Value
Upside potential
Previous Close
$15.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Petróleo Brasileiro S.A. - Petrobras is a vertically integrated energy company operating primarily in Brazil, with a dominant position in the country's oil and gas sector. The company engages in exploration, production, refining, marketing, and transportation of petroleum and its derivatives, leveraging Brazil's vast pre-salt reserves to drive long-term production growth. Petrobras operates across the entire energy value chain, from upstream activities like deepwater drilling to downstream operations including fuel distribution and petrochemicals. Its integrated model provides cost efficiencies and stability against commodity price volatility. Petrobras holds a near-monopoly in Brazil's refining sector, controlling over 98% of the country's refining capacity, which strengthens its pricing power and market influence. The company also exports crude oil and refined products globally, though domestic operations remain its core revenue driver. Petrobras benefits from government policies favoring local content, though this also exposes it to political and regulatory risks. Its technological expertise in ultra-deepwater exploration positions it as a leader in high-cost, high-reward offshore projects.

Revenue Profitability And Efficiency

Petrobras reported $91.4 billion in revenue for the period, with net income of $6.8 billion, reflecting a 7.4% net margin. The company generated $38 billion in operating cash flow, demonstrating strong cash conversion from its core operations. Capital expenditures totaled $14.8 billion, indicating significant reinvestment in production capacity and infrastructure. Diluted EPS stood at $1.16, with robust cash flow supporting both growth initiatives and shareholder returns.

Earnings Power And Capital Efficiency

The company's earnings power is underpinned by its low-cost pre-salt reserves and integrated operations, which provide natural hedges against market fluctuations. Petrobras maintains disciplined capital allocation, focusing on high-return upstream projects while optimizing downstream assets. Its ROCE benefits from scale advantages in refining and distribution, though geopolitical factors and fuel pricing policies occasionally pressure margins. The $2.02 per share dividend reflects a commitment to returning capital to shareholders.

Balance Sheet And Financial Health

Petrobras holds $3.3 billion in cash against $60.3 billion of total debt, resulting in a leveraged but manageable position given its cash flow generation. The debt profile has improved through active liability management, with maturities staggered to align with project cash flows. Working capital efficiency remains strong, supported by the integrated business model and domestic market dominance. The balance sheet reflects the capital-intensive nature of energy operations.

Growth Trends And Dividend Policy

Production growth focuses on pre-salt basin development, with investments targeting reserve replacement and operational efficiency. The company has demonstrated commitment to shareholder returns through consistent dividends, with the current $2.02 per share payout representing an attractive yield. Petrobras balances reinvestment needs with capital returns, though dividend policies remain subject to commodity prices and government priorities as a partially state-owned enterprise.

Valuation And Market Expectations

Market valuation reflects Petrobras' position as a low-cost producer with privileged access to Brazil's resources, tempered by governance risks and energy transition uncertainties. The current earnings multiple suggests expectations of stable oil prices and disciplined cost management. Investors appear to price in continued government influence over operations while recognizing the company's unique asset base and cash generation capabilities.

Strategic Advantages And Outlook

Petrobras' strategic advantages include its technological leadership in deepwater exploration, integrated operations, and dominant domestic market position. The outlook remains cautiously positive, with Brent price levels and local fuel pricing policies being key variables. Energy transition pressures may gradually reshape the business mix, though near-term focus remains on monetizing Brazil's hydrocarbon resources efficiently while maintaining financial discipline.

Sources

Company 10-K filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount