Valuation Shell plc Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:30 2026-08-04 EDT			5-day change	1st Jan Change
38.90 ^EUR	-2.24%		+1.43%	+24.26%

06:26pm	Shell invests in next phase of Arrow Energy's Surat Gas Project	RE
08-04	Miners prosper while oil drops on new peace hopes	AN

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	248,418	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	17.75%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	287,246	283,787	282,638
Change	-	9.41%	6.69%	-11.23%	12.39%	11.92%	-1.2%	-0.4%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	7.99x	9.35x	9.7x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.34x	1.25x	1.16x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.6x	-2.68x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.76x	0.84x	0.83x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.88x	0.96x	0.95x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	3.85x	4.36x	4.52x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.7x	6.97x	7.3x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	7.54x	9.57x	9.61x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	13.3%	10.5%	10.4%
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%	3.49%	3.63%	3.79%
EPS ²	2.57	5.71	2.85	2.53	3	5.588	4.778	4.605
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	27.9%	33.9%	36.7%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	325,530	295,575	298,350
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	74,523	65,016	62,521
EBIT ¹	32,734	62,621	37,248	43,100	33,968	50,427	40,696	38,713
Net income ¹	20,101	42,309	19,360	16,093	17,838	31,725	25,968	24,924
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	38,828	35,369	34,220
Reference price ²	21.96	28.03	32.75	31.00	36.88	44.66	44.66	44.66
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,562,342	-	-
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	13.99x	3.47x	6.62x	5.12%	1,747B
CHEVRON CORPORATION	12.66x	1.76x	5.9x	3.69%	379B
PETROCHINA COMPANY LIMITED	8.15x	0.63x	3.89x	6.46%	291B
TOTALENERGIES SE	8.18x	1.05x	4.37x	4.65%	195B
CNOOC LIMITED	5.89x	1.75x	2.8x	7.64%	149B
PETROBRAS	3.46x	1.56x	2.94x	11.1%	117B
EQUINOR ASA	7.26x	0.83x	2.02x	3.94%	94.82B
ENI S.P.A.	8.66x	0.82x	4.05x	4.72%	79.46B
Average	8.53x	1.48x	4.07x	5.92%	381.59B
Weighted average by Cap.	11.75x	2.52x	5.59x	5.35%