Valuation Shell plc Bulgaria S.E.

Stocks

Real-time Estimate Tradegate 08:25:36 2026-08-21 EDT			5-day change	1st Jan Change
40.15 ^EUR	+15.59%		0.00%	+10.15%

04:17am	Adnoc Distribution to Partner with Reatile Group on Shell's Downstream Business in South Africa	MT
03:41am	ADNOC Recruits Local Investor Reatile for Shell Downstream South Africa Acquisition	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	260,257	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	23.37%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	299,088	296,081	295,051
Change	-	9.41%	6.69%	-11.23%	12.39%	16.54%	-1.01%	-0.35%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	8.3x	9.85x	10.3x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.39x	1.3x	1.21x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.6x	-2.42x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.79x	0.88x	0.86x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.91x	1x	0.98x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	4.02x	4.57x	4.73x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.97x	7.4x	7.69x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	8.45x	11.3x	9.27x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	11.8%	8.81%	10.8%
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%	3.32%	3.45%	3.61%
EPS ²	2.57	5.71	2.85	2.53	3	5.651	4.764	4.562
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	27.6%	34%	37.1%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	329,443	295,376	302,209
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	74,485	64,753	62,422
EBIT ¹	32,734	62,621	37,248	43,100	33,968	50,106	40,018	38,351
Net income ¹	20,101	42,309	19,360	16,093	17,838	32,109	25,838	25,285
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	38,831	35,824	34,794
Reference price ²	21.96	28.03	32.75	31.00	36.88	46.93	46.93	46.93
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,545,746	-	-
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.($)
ARAMCO	13.89x	3.55x	6.68x	5.28%	1,701B
CHEVRON CORPORATION	13.38x	1.88x	5.97x	3.47%	404B
PETROCHINA COMPANY LIMITED	8.43x	0.63x	3.87x	6.21%	292B
SHELL PLC	8.3x	0.91x	4.02x	3.32%	260B
TOTALENERGIES SE	8.5x	1.09x	4.52x	4.47%	203B
CNOOC LIMITED	6.1x	1.82x	2.92x	7.39%	155B
PETROBRAS	3.77x	1.56x	2.93x	8.04%	118B
EQUINOR ASA	8.12x	0.87x	2.14x	3.66%	102B
ENI S.P.A.	8.89x	0.84x	4.18x	4.55%	83.57B
Average	8.82x	1.46x	4.14x	5.15%	368.64B
Weighted average by Cap.	11.56x	2.43x	5.49x	5.07%