Valuation Shell plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:45:22 2026-05-29 EDT			5-day change	1st Jan Change
41.20 ^USD	-6.36%		-2.14%	+10.72%

07-22	Tropical Storm Bertha makes landfall in St. Bernard Parish, Louisiana	RE
07-22	Exchange-Traded Funds, Equity Futures Lower Pre-Bell Wednesday Ahead of Major Tech Earnings	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	245,084	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	16.17%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	288,761	284,380	282,474
Change	-	9.41%	6.69%	-11.23%	12.39%	12.51%	-1.52%	-0.67%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	8.45x	9.55x	9.22x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.35x	1.24x	1.15x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.8x	2.53x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.78x	0.85x	0.84x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.92x	0.98x	0.96x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	4.16x	4.49x	4.59x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	6.11x	7.11x	7.33x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	9.41x	10.4x	10x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	10.6%	9.65%	10%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.561	1.628	1.688
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	3.54%	3.7%	3.83%
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	312,726	289,999	293,323
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	69,467	63,268	61,588
EBIT ¹	32,734	62,621	37,248	43,100	33,968	47,258	40,022	38,541
Net income ¹	20,101	42,309	19,360	16,093	17,838	28,845	24,922	24,303
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	43,677	39,296	37,390
Reference price ²	21.96	28.03	32.75	31.00	36.88	44.04	44.04	44.04
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,564,719	-	-
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	13.64x	3.38x	6.46x	5.21%	1,721B
CHEVRON CORPORATION	12.71x	1.75x	5.81x	3.74%	378B
TOTALENERGIES SE	7.78x	1.04x	4.16x	4.95%	185B
PETROBRAS	3.45x	1.53x	2.92x	12.35%	113B
EQUINOR ASA	8.18x	0.86x	2.03x	4.17%	94.22B
ENI S.P.A.	9.05x	0.78x	3.86x	5.01%	73.26B
Average	9.14x	1.56x	4.21x	5.91%	427.29B
Weighted average by Cap.	12.30x	2.72x	5.81x	5.25%