DCF Calculator

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

Petróleo Brasileiro S.A. - Petrobras (PBR-A)

Energy | Oil & Gas Integrated

Today's Price

$18.72

Today's Fair Value

$30.02 +60.36%

Margin of Safety

+37.64%

Projected Value (5Y)

$48.34 +158.23%

Dividends Paid (5Y)

$10.06

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

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

Diluted Shares Growth Rate

Regression: -0.1% | CAGR (5y): -0.24%

Dividend Growth Rate

Regression: 19.69% | CAGR (5y): 9.56%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.26x)

Discount Rate