Valuation Shell plc OTC Markets

Stocks

End-of-day quote OTC Markets Other stock markets 2026-06-26			5-day change	1st Jan Change
38.43 ^USD	-3.17%		-2.57%	+3.28%

07:14pm	Australian energy exploration hits 10-year high in hunt for gas	RE
06-26	Stocks down as oil decline hits energy stocks	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	213,483	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	1.19%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	256,897	251,313	247,342
Change	-	9.41%	6.69%	-11.23%	12.39%	0.1%	-2.17%	-1.58%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	7.32x	7.94x	7.95x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.18x	1.07x	0.99x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-1.03x	-41.25x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.65x	0.7x	0.71x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.78x	0.83x	0.82x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	3.55x	3.87x	3.94x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.18x	6.19x	6.44x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	8.24x	8.69x	9.29x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	12.1%	11.5%	10.8%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.556	1.623	1.682
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	4.06%	4.24%	4.39%
EPS ²	2.57	5.71	2.85	2.53	3	5.23	4.825	4.816
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	29.8%	33.6%	34.9%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	330,151	303,215	302,027
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	72,351	64,894	62,739
EBIT ¹	32,734	62,621	37,248	43,100	33,968	49,578	40,581	38,430
Net income ¹	20,101	42,309	19,360	16,093	17,838	27,330	25,391	24,050
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	43,415	37,831	33,860
Reference price ²	21.96	28.03	32.75	31.00	36.88	38.30	38.30	38.30
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,573,898	-	-
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	13.13x	3.25x	6.27x	5.32%	1,684B
CHEVRON CORPORATION	11.23x	1.56x	5.31x	4.17%	338B
TOTALENERGIES SE	6.72x	0.94x	3.72x	5.3%	173B
PETROBRAS	2.98x	1.44x	2.76x	13.47%	101B
EQUINOR ASA	6.34x	0.69x	1.62x	5.06%	77.62B
ENI S.P.A.	7.96x	0.7x	3.47x	5.42%	67.79B
Average	8.06x	1.43x	3.86x	6.46%	406.98B
Weighted average by Cap.	11.63x	2.63x	5.58x	5.49%