|
Delayed
Berne S.E.
|
5-day change | 1st Jan Change | ||
| - CHF | -.--% |
|
-.--% | - |
| 06:01pm | Primavera hires ex-Occidental, Chevron executives as Venezuela oil takeover nears | RE |
| 10-13 | W.Africa Crude - High freight rates weigh on crude differentials | RE |
Company Valuation: Shell plc
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 | 292,929 | - | - |
| Change | - | 16.96% | 8.87% | -11.3% | 11.3% | 38.85% | - | - |
| Enterprise Value (EV) 1 | 220,368 | 241,116 | 257,236 | 228,361 | 256,649 | 334,365 | 326,315 | 325,251 |
| Change | - | 9.41% | 6.69% | -11.23% | 12.39% | 30.28% | -2.41% | -0.33% |
| P/E | 8.54x | 4.91x | 11.5x | 12.3x | 12.3x | 8.13x | 9.51x | 10.4x |
| PBR | 0.98x | 1.03x | 1.15x | 1.06x | 1.21x | 1.53x | 1.4x | 1.27x |
| PEG | - | 0x | -0.2x | -1.1x | 0.7x | 0x | -0.7x | -1.26x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.67x | 0.67x | 0.79x | 0.83x | 0.91x | 0.99x |
| EV / Revenue | 0.84x | 0.63x | 0.81x | 0.8x | 0.96x | 0.95x | 1.02x | 1.1x |
| EV / EBITDA | 4.01x | 2.86x | 3.75x | 3.47x | 4.57x | 4.18x | 4.54x | 5.05x |
| EV / EBIT | 6.73x | 3.85x | 6.91x | 5.3x | 7.56x | 5.83x | 6.94x | 8.09x |
| EV / FCF | 5.46x | 5.26x | 7.06x | 5.78x | 9.85x | 10.3x | 10.4x | 11.5x |
| FCF Yield | 18.3% | 19% | 14.2% | 17.3% | 10.2% | 9.69% | 9.6% | 8.73% |
| Dividend per Share 2 | 0.8935 | 0.99 | 1.294 | 1.39 | 1.446 | 1.559 | 1.631 | 1.705 |
| Rate of return | 4.07% | 3.53% | 3.95% | 4.48% | 3.92% | 3.04% | 3.18% | 3.33% |
| EPS 2 | 2.57 | 5.71 | 2.85 | 2.53 | 3 | 6.302 | 5.384 | 4.94 |
| Distribution rate | 34.8% | 17.3% | 45.4% | 54.9% | 48.2% | 24.7% | 30.3% | 34.5% |
| Net sales 1 | 261,504 | 381,314 | 316,620 | 284,312 | 266,886 | 353,629 | 320,176 | 297,008 |
| EBITDA 1 | 55,004 | 84,289 | 68,538 | 65,803 | 56,135 | 79,897 | 71,908 | 64,392 |
| EBIT 1 | 32,734 | 62,621 | 37,248 | 43,100 | 33,968 | 57,313 | 47,019 | 40,214 |
| Net income 1 | 20,101 | 42,309 | 19,360 | 16,093 | 17,838 | 33,718 | 28,129 | 24,543 |
| Net Debt 1 | 52,555 | 44,837 | 43,541 | 38,809 | 45,687 | 41,436 | 33,387 | 32,322 |
| Reference price 2 | 21.96 | 28.03 | 32.75 | 31.00 | 36.88 | 51.21 | 51.21 | 51.21 |
| Nbr of stocks (in thousands) | 7,640,301 | 7,003,503 | 6,524,109 | 6,115,031 | 5,720,615 | 5,720,502 | - | - |
| Announcement Date | 2/3/22 | 2/2/23 | 2/1/24 | 1/30/25 | 2/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.32x | 3.44x | 6.62x | 5.34% | 1,659B | |
| 12.82x | 1.84x | 5.95x | 3.32% | 422B | |
| 8.29x | 0.65x | 4.24x | 6.29% | 314B | |
| 8.04x | 0.94x | 4.15x | 3.08% | 290B | |
| 7.31x | 1.01x | 4.16x | 4.61% | 196B | |
| 4.41x | 1.77x | 3.31x | 8.01% | 155B | |
| 6.13x | 1.7x | 2.71x | 7.45% | 152B | |
| 7.55x | 0.84x | 1.98x | 3.59% | 104B | |
| 8.46x | 0.86x | 4.26x | 4.71% | 82.71B | |
| Average | 8.48x | 1.45x | 4.15x | 5.15% | 375.04B | |
| Weighted average by Cap. | 10.95x | 2.32x | 5.43x | 5.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SHEL Stock
- RDSA Stock
- Valuation Shell plc
Select your edition
All financial news and data tailored to specific country editions
