Valuation Shell plc London S.E.

Stocks

Delayed London S.E. Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

08:50am	Shell CFO and legal chief sell GBP1.3 million in shares	AN
04:43am	Australia's new data centres must be majority renewable powered, says minister	RE

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	245,211	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	16.23%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	284,043	281,035	280,005
Change	-	9.41%	6.69%	-11.23%	12.39%	10.67%	-1.06%	-0.37%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	7.9x	9.37x	9.79x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.32x	1.24x	1.15x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.6x	-2.3x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.74x	0.83x	0.81x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.86x	0.95x	0.93x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	3.81x	4.34x	4.49x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.67x	7.02x	7.3x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	8.02x	10.8x	8.79x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	12.5%	9.28%	11.4%
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	5.651	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	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	5,559,167	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARAMCO	13.93x	3.62x	6.56x	5.69%	1,733B
CHEVRON CORPORATION	12.48x	1.73x	5.65x	3.75%	374B
PETROCHINA COMPANY LIMITED	8.05x	0.62x	3.85x	6.54%	286B
TOTALENERGIES SE	7.95x	1.02x	4.26x	4.78%	190B
CNOOC LIMITED	5.85x	1.73x	2.77x	7.7%	148B
EQUINOR ASA	7.1x	0.81x	1.98x	4.03%	92.76B
ENI S.P.A.	8.6x	0.8x	3.99x	4.81%	78.04B
Average	9.14x	1.48x	4.15x	5.33%	414.51B
Weighted average by Cap.	12.00x	2.65x	5.62x	5.49%