Valuation Shell plc

Stocks

Real-time Estimate Cboe Europe 07:27:17 2026-09-07 EDT			5-day change	1st Jan Change
3,484.00 ^GBX	+1.37%		+1.60%	+27.28%

09-04	Jackdaw gas field in UK North Sea set to be approved, reports suggest	AN
09-04	European Equities Traded in the US as American Depositary Receipts Marginally Higher in Friday Trading	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	267,463	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	26.78%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	305,515	301,119	299,622
Change	-	9.41%	6.69%	-11.23%	12.39%	19.04%	-1.44%	-0.5%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	8.22x	9.76x	9.42x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.38x	1.28x	1.2x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.6x	2.57x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.81x	0.9x	0.88x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.92x	1.01x	0.99x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	4.01x	4.54x	4.78x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.89x	7.27x	7.63x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	9.5x	11.2x	11.4x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	10.5%	8.9%	8.76%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.558	1.628	1.701
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	3.35%	3.5%	3.66%
EPS ²	2.57	5.71	2.85	2.53	3	5.651	4.759	4.934
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	27.6%	34.2%	34.5%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	331,449	297,121	302,241
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	76,232	66,276	62,619
EBIT ¹	32,734	62,621	37,248	43,100	33,968	51,854	41,446	39,261
Net income ¹	20,101	42,309	19,360	16,093	17,838	31,773	25,443	24,648
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	38,052	33,656	32,159
Reference price ²	21.96	28.03	32.75	31.00	36.88	46.47	46.47	46.47
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,755,320	-	-
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	8.22x	0.92x	4.01x	3.35%	267B
ARAMCO	13.68x	3.5x	6.58x	5.35%	1,675B
CHEVRON CORPORATION	13.58x	1.88x	6.12x	3.42%	409B
PETROCHINA COMPANY LIMITED	8.7x	0.62x	3.98x	6%	297B
TOTALENERGIES SE	8.22x	1.04x	4.34x	4.63%	197B
CNOOC LIMITED	6.33x	1.77x	2.82x	6.98%	157B
PETROBRAS	3.98x	1.61x	3.03x	7.57%	126B
EQUINOR ASA	7.91x	0.85x	2.09x	3.72%	101B
ENI S.P.A.	8.36x	0.79x	3.95x	4.86%	78.15B
Average	8.78x	1.44x	4.10x	5.1%	367.39B
Weighted average by Cap.	11.44x	2.39x	5.44x	5.06%