|
Real-time Estimate
Cboe Europe
03:25:01 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 3,503.75 GBX | -0.83% |
|
+2.37% | +28.41% |
| 01:03am | UK Stocks-Factors to watch on September 11 | RE |
| 11:33pm | Shell to Sell Interest in US Gas Turbine Power Plant for $715 Million | MT |
Company Valuation: Shell plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 167,813 | 196,279 | 213,695 | 189,552 | 210,962 | 274,837 | - | - |
| Change | - | 16.96% | 8.87% | -11.3% | 11.3% | 30.28% | - | - |
| Enterprise Value (EV) 1 | 220,368 | 241,116 | 257,236 | 228,361 | 256,649 | 315,529 | 310,706 | 309,028 |
| Change | - | 9.41% | 6.69% | -11.23% | 12.39% | 22.94% | -1.53% | -0.54% |
| P/E | 8.54x | 4.91x | 11.5x | 12.3x | 12.3x | 8.63x | 9.67x | 9.71x |
| PBR | 0.98x | 1.03x | 1.15x | 1.06x | 1.21x | 1.45x | 1.36x | 1.21x |
| PEG | - | 0x | -0.2x | -1.1x | 0.7x | 0.1x | -0.9x | -28.81x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.67x | 0.67x | 0.79x | 0.85x | 0.91x | 0.93x |
| EV / Revenue | 0.84x | 0.63x | 0.81x | 0.8x | 0.96x | 0.98x | 1.03x | 1.05x |
| EV / EBITDA | 4.01x | 2.86x | 3.75x | 3.47x | 4.57x | 4.29x | 4.64x | 5.03x |
| EV / EBIT | 6.73x | 3.85x | 6.91x | 5.3x | 7.56x | 6.11x | 7.22x | 8.05x |
| EV / FCF | 5.46x | 5.26x | 7.06x | 5.78x | 9.85x | 9.63x | 10x | 11.2x |
| FCF Yield | 18.3% | 19% | 14.2% | 17.3% | 10.2% | 10.4% | 10% | 8.93% |
| Dividend per Share 2 | 0.8935 | 0.99 | 1.294 | 1.39 | 1.446 | 1.559 | 1.628 | 1.7 |
| Rate of return | 4.07% | 3.53% | 3.95% | 4.48% | 3.92% | 3.26% | 3.41% | 3.56% |
| EPS 2 | 2.57 | 5.71 | 2.85 | 2.53 | 3 | 5.537 | 4.94 | 4.923 |
| Distribution rate | 34.8% | 17.3% | 45.4% | 54.9% | 48.2% | 28.1% | 33% | 34.5% |
| Net sales 1 | 261,504 | 381,314 | 316,620 | 284,312 | 266,886 | 323,540 | 302,751 | 295,509 |
| EBITDA 1 | 55,004 | 84,289 | 68,538 | 65,803 | 56,135 | 73,544 | 67,029 | 61,411 |
| EBIT 1 | 32,734 | 62,621 | 37,248 | 43,100 | 33,968 | 51,602 | 43,040 | 38,391 |
| Net income 1 | 20,101 | 42,309 | 19,360 | 16,093 | 17,838 | 28,124 | 24,346 | 22,715 |
| Net Debt 1 | 52,555 | 44,837 | 43,541 | 38,809 | 45,687 | 40,692 | 35,869 | 34,191 |
| Reference price 2 | 21.96 | 28.03 | 32.75 | 31.00 | 36.88 | 47.79 | 47.79 | 47.79 |
| Nbr of stocks (in thousands) | 7,640,301 | 7,003,503 | 6,524,109 | 6,115,031 | 5,720,615 | 5,750,419 | - | - |
| Announcement Date | 2/3/22 | 2/2/23 | 2/1/24 | 1/30/25 | 2/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.63x | 0.98x | 4.29x | 3.26% | 275B | |
| 13.69x | 3.46x | 6.6x | 5.32% | 1,684B | |
| 13.85x | 1.91x | 6.24x | 3.35% | 417B | |
| 8.58x | 0.61x | 3.92x | 6.07% | 299B | |
| 8.4x | 1.07x | 4.43x | 4.49% | 203B | |
| 6.32x | 1.78x | 2.82x | 6.99% | 157B | |
| 4.15x | 1.65x | 3.11x | 7.26% | 132B | |
| 8.33x | 0.89x | 2.18x | 3.53% | 106B | |
| 8.71x | 0.81x | 4.06x | 4.66% | 81.52B | |
| Average | 8.96x | 1.46x | 4.18x | 4.99% | 372.77B | |
| Weighted average by Cap. | 11.51x | 2.37x | 5.48x | 5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SHEL Stock
- Valuation Shell plc
Select your edition
All financial news and data tailored to specific country editions
