Valuation Shell plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 15:52:14 2026-08-19 EDT			5-day change	1st Jan Change
40.03 ^EUR	+1.09%		+1.77%	+27.79%

08-19	Sector Update: Energy Stocks Mixed Late Afternoon	MT
08-19	FTSE 100 Gains; Higher Energy Prices Push UK Inflation Up	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	258,123	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	22.36%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	296,955	293,947	292,917
Change	-	9.41%	6.69%	-11.23%	12.39%	15.7%	-1.01%	-0.35%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	8.24x	9.77x	10.2x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.38x	1.29x	1.2x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.6x	-2.4x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.78x	0.87x	0.85x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.9x	1x	0.97x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	3.99x	4.54x	4.69x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.93x	7.35x	7.64x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	8.39x	11.3x	9.2x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	11.9%	8.88%	10.9%
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%	3.35%	3.48%	3.64%
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	46.54	46.54	46.54
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	13.99x	3.57x	6.72x	5.25%	1,713B
CHEVRON CORPORATION	13.38x	1.89x	6.04x	3.47%	404B
PETROCHINA COMPANY LIMITED	8.26x	0.62x	3.85x	6.34%	289B
SHELL PLC	8.12x	0.89x	3.94x	3.39%	255B
TOTALENERGIES SE	8.28x	1.06x	4.41x	4.59%	198B
CNOOC LIMITED	6.06x	1.81x	2.9x	7.44%	154B
PETROBRAS	3.62x	1.52x	2.85x	8.37%	112B
EQUINOR ASA	7.9x	0.85x	2.09x	3.76%	99.51B
ENI S.P.A.	8.88x	0.82x	4.09x	4.66%	80.98B
Average	8.72x	1.45x	4.10x	5.25%	367.06B
Weighted average by Cap.	11.59x	2.45x	5.52x	5.09%