|
Real-time Estimate
Tradegate
15:23:59 2026-09-16 EDT
|
5-day change | 1st Jan Change | ||
| 41.60 EUR | +4.27% |
|
0.00% | +26.51% |
| 12:33pm | Canada's KSI Lisims LNG Project Signs 20-Year Supply Agreement With Santos | DJ |
| 12:12pm | Stocks rally as oil price fall provides relief | AN |
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 | 283,062 | - | - |
| Change | - | 16.96% | 8.87% | -11.3% | 11.3% | 34.18% | - | - |
| Enterprise Value (EV) 1 | 220,368 | 241,116 | 257,236 | 228,361 | 256,649 | 323,403 | 318,459 | 316,782 |
| Change | - | 9.41% | 6.69% | -11.23% | 12.39% | 26.01% | -1.53% | -0.53% |
| P/E | 8.54x | 4.91x | 11.5x | 12.3x | 12.3x | 8.9x | 9.97x | 10x |
| PBR | 0.98x | 1.03x | 1.15x | 1.06x | 1.21x | 1.5x | 1.4x | 1.25x |
| PEG | - | 0x | -0.2x | -1.1x | 0.7x | 0.1x | -0.9x | -29.67x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.67x | 0.67x | 0.79x | 0.87x | 0.93x | 0.96x |
| EV / Revenue | 0.84x | 0.63x | 0.81x | 0.8x | 0.96x | 1x | 1.05x | 1.07x |
| EV / EBITDA | 4.01x | 2.86x | 3.75x | 3.47x | 4.57x | 4.4x | 4.75x | 5.16x |
| EV / EBIT | 6.73x | 3.85x | 6.91x | 5.3x | 7.56x | 6.27x | 7.4x | 8.25x |
| EV / FCF | 5.46x | 5.26x | 7.06x | 5.78x | 9.85x | 9.87x | 10.2x | 11.5x |
| FCF Yield | 18.3% | 19% | 14.2% | 17.3% | 10.2% | 10.1% | 9.76% | 8.71% |
| 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% | 3.16% | 3.3% | 3.45% |
| EPS 2 | 2.57 | 5.71 | 2.85 | 2.53 | 3 | 5.537 | 4.94 | 4.923 |
| Distribution rate | 34.8% | 17.3% | 45.4% | 54.9% | 48.2% | 28.1% | 33% | 34.5% |
| Net sales 1 | 261,504 | 381,314 | 316,620 | 284,312 | 266,886 | 323,540 | 302,751 | 295,509 |
| EBITDA 1 | 55,004 | 84,289 | 68,538 | 65,803 | 56,135 | 73,544 | 67,029 | 61,411 |
| EBIT 1 | 32,734 | 62,621 | 37,248 | 43,100 | 33,968 | 51,602 | 43,040 | 38,391 |
| Net income 1 | 20,101 | 42,309 | 19,360 | 16,093 | 17,838 | 28,124 | 24,346 | 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 | 49.26 | 49.26 | 49.26 |
| Nbr of stocks (in thousands) | 7,640,301 | 7,003,503 | 6,524,109 | 6,115,031 | 5,720,615 | 5,746,796 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.37x | 3.38x | 6.44x | 5.45% | 1,643B | |
| 14.05x | 1.96x | 6.38x | 3.28% | 427B | |
| 8.9x | 1x | 4.4x | 3.16% | 283B | |
| 8.56x | 1.09x | 4.51x | 4.41% | 207B | |
| 4.26x | 1.68x | 3.17x | 7.07% | 135B | |
| 8.48x | 0.91x | 2.22x | 3.47% | 108B | |
| 8.85x | 0.83x | 4.11x | 4.59% | 82.2B | |
| Average | 9.49x | 1.55x | 4.46x | 4.49% | 412.15B | |
| Weighted average by Cap. | 11.95x | 2.53x | 5.72x | 4.8% |
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
- R6C0 Stock
- Valuation Shell plc
Select your edition
All financial news and data tailored to specific country editions
