Valuation Shell plc

Stocks

Market Closed - London S.E. 11:35:19 2026-09-18 EDT			5-day change	1st Jan Change
3,539.00 ^GBX	-0.90%		-0.34%	+29.16%

09-18	Saudi Aramco May Cut Crude Oil Supply to European Refiners After Pipeline Attacks	MT
09-18	Saudi Aramco May Cut Crude Oil Supply to European Refiners After Pipeline Attacks	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	271,785	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	28.83%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	312,126	307,182	305,505
Change	-	9.41%	6.69%	-11.23%	12.39%	21.62%	-1.58%	-0.55%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	8.48x	9.55x	9.61x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.44x	1.35x	1.2x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.9x	-14.03x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.84x	0.9x	0.92x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.96x	1.01x	1.03x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	4.24x	4.58x	4.97x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	6.03x	7.13x	7.96x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	9.53x	9.88x	11.1x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	10.5%	10.1%	9.04%
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%	3.29%	3.44%	3.59%
EPS ²	2.57	5.71	2.85	2.53	3	5.58	4.957	4.923
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	27.9%	32.8%	34.5%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	323,610	302,784	295,509
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	73,646	67,078	61,411
EBIT ¹	32,734	62,621	37,248	43,100	33,968	51,726	43,100	38,391
Net income ¹	20,101	42,309	19,360	16,093	17,838	28,245	24,409	22,715
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	40,341	35,398	33,720
Reference price ²	21.96	28.03	32.75	31.00	36.88	47.33	47.33	47.33
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,741,963	-	-
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	8.48x	0.96x	4.24x	3.29%	272B
ARAMCO	13.39x	3.39x	6.45x	5.44%	1,646B
CHEVRON CORPORATION	13.52x	1.87x	6.11x	3.4%	411B
PETROCHINA COMPANY LIMITED	7.99x	0.58x	3.79x	6.52%	281B
TOTALENERGIES SE	8.26x	1.07x	4.38x	4.5%	202B
CNOOC LIMITED	6x	1.61x	2.57x	7.61%	148B
PETROBRAS	4.1x	1.62x	3.07x	7.35%	128B
EQUINOR ASA	8.3x	0.89x	2.19x	3.54%	106B
ENI S.P.A.	8.68x	0.81x	4.04x	4.69%	80.05B
Average	8.75x	1.42x	4.09x	5.15%	363.75B
Weighted average by Cap.	11.24x	2.32x	5.36x	5.13%