Valuation Shell plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:16 2026-06-12 EDT			5-day change	1st Jan Change
3,220.50 ^GBX	-1.69%		-0.22%	+17.54%

07:55am	Western Australia opposes possible Exxon takeover of Woodside Energy	RE
07:14am	Shell Reportedly Preparing to Launch $1 Billion Offshore Wind Farms Sale	MT

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	240,949	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	14.21%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	284,364	278,780	274,809
Change	-	9.41%	6.69%	-11.23%	12.39%	10.8%	-1.96%	-1.42%
P/E Ratio	8.54x	4.91x	11.5x	12.3x	12.3x	8.11x	8.83x	8.98x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.33x	1.21x	1.12x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-1.08x	-5.37x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.73x	0.79x	0.8x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.86x	0.92x	0.91x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	3.92x	4.29x	4.39x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.68x	6.82x	7.15x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	9.12x	9.76x	10.3x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	11%	10.2%	9.69%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.556	1.623	1.682
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	3.6%	3.75%	3.89%
EPS ²	2.57	5.71	2.85	2.53	3	5.333	4.898	4.816
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	29.2%	33.1%	34.9%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	331,479	304,437	302,027
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	72,614	65,017	62,651
EBIT ¹	32,734	62,621	37,248	43,100	33,968	50,067	40,906	38,430
Net income ¹	20,101	42,309	19,360	16,093	17,838	27,772	25,498	24,008
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	43,415	37,831	33,860
Reference price ²	21.96	28.03	32.75	31.00	36.88	43.23	43.23	43.23
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,573,898	-	-
Announcement Date	2/3/22	2/2/23	2/1/24	1/30/25	2/5/26	-	-	-

¹USD in Million²USD

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.($)
SHELL PLC	8.11x	0.86x	3.92x	3.6%	241B
ARAMCO	13.46x	3.34x	6.46x	5.13%	1,752B
CHEVRON CORPORATION	12.35x	1.69x	5.74x	3.81%	370B
PETROCHINA COMPANY LIMITED	8.41x	0.59x	3.88x	6.24%	276B
TOTALENERGIES SE	7.51x	1.07x	4.12x	4.63%	197B
CNOOC LIMITED	6.01x	1.73x	2.77x	7.55%	156B
PETROBRAS	3.24x	1.52x	2.92x	12.6%	112B
EQUINOR ASA	7.45x	0.8x	1.87x	4.3%	91.48B
ENI S.P.A.	9.14x	0.75x	3.86x	4.72%	79.05B
Average	8.41x	1.37x	3.95x	5.84%	363.89B
Weighted average by Cap.	11.18x	2.33x	5.34x	5.27%