|
Market Closed -
London S.E.
11:35:08 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 3,722.50 GBX | -1.63% |
|
-7.78% | +35.86% |
| 11-05 | Energy lifts European earnings growth forecast to four-year high | RE |
| 11-05 | Energy lifts European earnings growth forecast to four-year high | RE |
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 | 283,267 | - | - |
| Change | - | 16.96% | 8.87% | -11.3% | 11.3% | 34.27% | - | - |
| Enterprise Value (EV) 1 | 220,368 | 241,116 | 257,236 | 228,361 | 256,649 | 320,346 | 311,355 | 308,925 |
| Change | - | 9.41% | 6.69% | -11.23% | 12.39% | 24.82% | -2.81% | -0.78% |
| P/E | 8.54x | 4.91x | 11.5x | 12.3x | 12.3x | 7.21x | 8.94x | 9.65x |
| PBR | 0.98x | 1.03x | 1.15x | 1.06x | 1.21x | 1.46x | 1.34x | 1.25x |
| PEG | - | 0x | -0.2x | -1.1x | 0.7x | 0x | -0.5x | -1.3x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.67x | 0.67x | 0.79x | 0.81x | 0.87x | 0.95x |
| EV / Revenue | 0.84x | 0.63x | 0.81x | 0.8x | 0.96x | 0.91x | 0.95x | 1.04x |
| EV / EBITDA | 4.01x | 2.86x | 3.75x | 3.47x | 4.57x | 3.86x | 4.18x | 4.82x |
| EV / EBIT | 6.73x | 3.85x | 6.91x | 5.3x | 7.56x | 5.44x | 6.37x | 7.65x |
| EV / FCF | 5.46x | 5.26x | 7.06x | 5.78x | 9.85x | 8.05x | 8.85x | 10.3x |
| FCF Yield | 18.3% | 19% | 14.2% | 17.3% | 10.2% | 12.4% | 11.3% | 9.72% |
| Dividend per Share 2 | 0.8935 | 0.99 | 1.294 | 1.39 | 1.446 | 1.561 | 1.645 | 1.725 |
| Rate of return | 4.07% | 3.53% | 3.95% | 4.48% | 3.92% | 3.14% | 3.31% | 3.47% |
| EPS 2 | 2.57 | 5.71 | 2.85 | 2.53 | 3 | 6.895 | 5.567 | 5.154 |
| Distribution rate | 34.8% | 17.3% | 45.4% | 54.9% | 48.2% | 22.6% | 29.6% | 33.5% |
| Net sales 1 | 261,504 | 381,314 | 316,620 | 284,312 | 266,886 | 350,188 | 326,712 | 298,243 |
| EBITDA 1 | 55,004 | 84,289 | 68,538 | 65,803 | 56,135 | 83,075 | 74,474 | 64,090 |
| EBIT 1 | 32,734 | 62,621 | 37,248 | 43,100 | 33,968 | 58,871 | 48,891 | 40,387 |
| Net income 1 | 20,101 | 42,309 | 19,360 | 16,093 | 17,838 | 35,750 | 29,741 | 25,659 |
| Net Debt 1 | 52,555 | 44,837 | 43,541 | 38,809 | 45,687 | 37,079 | 28,088 | 25,658 |
| Reference price 2 | 21.96 | 28.03 | 32.75 | 31.00 | 36.88 | 49.75 | 49.75 | 49.75 |
| Nbr of stocks (in thousands) | 7,640,301 | 7,003,503 | 6,524,109 | 6,115,031 | 5,720,615 | 5,693,877 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.39x | 0.94x | 3.96x | 3.06% | 290B | |
| 13.21x | 3.49x | 6.59x | 5.21% | 1,686B | |
| 11.27x | 1.73x | 5.68x | 3.35% | 415B | |
| 8.39x | 0.68x | 4.31x | 6.3% | 332B | |
| 7.54x | 1.02x | 3.83x | 4.58% | 200B | |
| 5.83x | 1.86x | 3.03x | 7.72% | 146B | |
| 3.49x | 1.48x | 2.74x | 9.57% | 116B | |
| 7.44x | 0.82x | 1.86x | 3.61% | 103B | |
| 8.12x | 0.84x | 4.21x | 5.1% | 82.93B | |
| 9.18x | 1.69x | 5.55x | 7.36% | 48.55B | |
| Average | 8.19x | 1.45x | 4.17x | 5.59% | 342.09B | |
| Weighted average by Cap. | 10.68x | 2.33x | 5.38x | 5.1% |
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
