Valuation Shell plc London S.E.

Stocks

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

10-01	Venture Global asks federal regulators to place in service its Plaquemines LNG plant	RE
10-01	Venture Global asks federal regulators to begin commercial operations at Plaquemines	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	271,669	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	28.78%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	311,469	305,421	303,391
Change	-	9.41%	6.69%	-11.23%	12.39%	21.36%	-1.94%	-0.66%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	7.9x	9.01x	9.67x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.43x	1.33x	1.19x
PEG	-	0x	-0.2x	-1.1x	0.7x	0x	-0.7x	-1.43x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.81x	0.86x	0.9x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.92x	0.97x	1.01x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	4.05x	4.36x	4.82x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.7x	6.67x	7.66x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	9.05x	9.81x	10.8x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	11%	10.2%	9.26%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.559	1.63	1.706
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	3.29%	3.44%	3.6%
EPS ²	2.57	5.71	2.85	2.53	3	6.005	5.262	4.905
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	26%	31%	34.8%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	336,863	315,632	301,451
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	76,823	69,975	62,939
EBIT ¹	32,734	62,621	37,248	43,100	33,968	54,618	45,773	39,597
Net income ¹	20,101	42,309	19,360	16,093	17,838	31,236	26,650	23,386
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	39,800	33,752	31,722
Reference price ²	21.96	28.03	32.75	31.00	36.88	47.42	47.42	47.42
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,729,498	-	-
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	13.04x	3.37x	6.48x	5.45%	1,625B
CHEVRON CORPORATION	12.44x	1.81x	5.96x	3.49%	401B
PETROCHINA COMPANY LIMITED	8.15x	0.62x	4.01x	6.4%	297B
SHELL PLC	7.89x	0.92x	4.05x	3.29%	272B
TOTALENERGIES SE	7.53x	1.01x	4.17x	4.72%	191B
CNOOC LIMITED	6.09x	1.68x	2.69x	7.49%	151B
PETROBRAS	4.02x	1.6x	3.01x	8.29%	129B
EQUINOR ASA	7.5x	0.81x	1.97x	3.78%	98.99B
ENI S.P.A.	8.57x	0.83x	4.11x	4.75%	79.5B
Average	8.36x	1.41x	4.05x	5.3%	360.34B
Weighted average by Cap.	10.80x	2.29x	5.34x	5.21%