DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Petróleo Brasileiro S.A. - Petrobras (PBR)

Energy | Oil & Gas Integrated

Today's Price

$22.05

Today's Fair Value

$20.26 -8.12%

Margin of Safety

-8.84%

Projected Value (5Y)

$32.63 +47.98%

Dividends Paid (5Y)

$9.90

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.51% | CAGR (5y): 6.63%

Diluted Shares Growth Rate

Regression: -0.12% | CAGR (5y): -0.24%

Dividend Growth Rate

Regression: 17.46% | CAGR (5y): 9.72%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.59x)

Discount Rate