Valuation Shell plc NYSE

Stocks

Real-time Estimate Cboe BZX Other stock markets 10:26:28 2026-07-29 EDT			5-day change	1st Jan Change
88.49 ^USD	+2.66%		+0.77%	+20.37%

07-27	Stocks jump as US-Iran pause sees oil price fall	AN
07-27	European Equities Traded in the US as American Depositary Receipts Start Week Marginally Higher in Monday Trading	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	239,455	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	13.51%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	282,685	279,434	276,845
Change	-	9.41%	6.69%	-11.23%	12.39%	10.14%	-1.15%	-0.93%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	8.26x	9.33x	9.01x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.3x	1.21x	1.12x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.8x	2.47x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.78x	0.83x	0.82x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.93x	0.96x	0.94x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	4.04x	4.42x	4.45x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.89x	6.98x	7.18x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	8.25x	9.97x	9.35x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	12.1%	10%	10.7%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.56	1.627	1.687
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	3.63%	3.78%	3.92%
EPS ²	2.57	5.71	2.85	2.53	3	5.212	4.61	4.778
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	29.9%	35.3%	35.3%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	305,432	289,999	293,323
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	70,053	63,190	62,149
EBIT ¹	32,734	62,621	37,248	43,100	33,968	47,990	40,022	38,541
Net income ¹	20,101	42,309	19,360	16,093	17,838	29,337	24,830	24,420
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	43,230	39,979	37,390
Reference price ²	21.96	28.03	32.75	31.00	36.88	43.03	43.03	43.03
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,564,649	-	-
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	13.57x	3.36x	6.42x	5.28%	1,695B
CHEVRON CORPORATION	12.51x	1.75x	5.71x	3.81%	371B
PETROCHINA COMPANY LIMITED	8.16x	0.65x	3.97x	6.41%	292B
TOTALENERGIES SE	7.82x	1.01x	4.19x	4.86%	187B
CNOOC LIMITED	5.72x	1.69x	2.7x	8.08%	144B
PETROBRAS	3.36x	1.52x	2.88x	12.49%	111B
EQUINOR ASA	7.08x	0.81x	1.97x	4.04%	92.56B
ENI S.P.A.	9.11x	0.78x	3.88x	4.98%	73.65B
Average	8.42x	1.44x	3.97x	6.24%	370.8B
Weighted average by Cap.	11.46x	2.45x	5.43x	5.54%