Valuation Shell plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:29 2026-08-03 EDT			5-day change	1st Jan Change
3,405.50 ^GBX	+0.65%		+3.92%	+24.29%

08-03	Grenada cancels production-sharing contract with Russian firm	RE
08-03	Why are Shell and BP moving away from renewables?	RE

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	254,303	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	20.54%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	293,131	289,673	288,524
Change	-	9.41%	6.69%	-11.23%	12.39%	14.21%	-1.18%	-0.4%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	8.18x	9.57x	9.93x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.37x	1.28x	1.19x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.7x	-2.74x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.78x	0.86x	0.85x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.9x	0.98x	0.97x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	3.93x	4.46x	4.61x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.81x	7.12x	7.45x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	7.96x	9.77x	9.81x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	12.6%	10.2%	10.2%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.557	1.621	1.692
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	3.41%	3.55%	3.7%
EPS ²	2.57	5.71	2.85	2.53	3	5.588	4.778	4.605
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	27.9%	33.9%	36.7%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	325,530	295,575	298,350
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	74,523	65,016	62,521
EBIT ¹	32,734	62,621	37,248	43,100	33,968	50,427	40,696	38,713
Net income ¹	20,101	42,309	19,360	16,093	17,838	31,725	25,968	24,924
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	38,828	35,369	34,220
Reference price ²	21.96	28.03	32.75	31.00	36.88	45.72	45.72	45.72
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,562,342	-	-
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	8.13x	0.92x	3.93x	3.42%	253B
ARAMCO	13.71x	3.4x	6.49x	5.23%	1,712B
CHEVRON CORPORATION	12.39x	1.81x	5.74x	3.62%	386B
PETROCHINA COMPANY LIMITED	8.25x	0.64x	3.91x	6.38%	292B
TOTALENERGIES SE	8.17x	1.04x	4.35x	4.65%	195B
CNOOC LIMITED	5.91x	1.75x	2.81x	7.62%	150B
PETROBRAS	3.49x	1.56x	2.97x	11%	118B
EQUINOR ASA	7.4x	0.84x	2.05x	3.86%	96.78B
ENI S.P.A.	8.77x	0.82x	4.09x	4.66%	80.4B
Average	8.47x	1.42x	4.04x	5.6%	364.94B
Weighted average by Cap.	11.28x	2.35x	5.36x	5.23%