Valuation Shell plc Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 10:07:11 2026-07-14 EDT			5-day change	1st Jan Change
36.93 ^EUR	+0.20%		+7.81%	+17.79%

09:17am	BP sees boost from energy prices in second quarter but flags $1 billion impairment	RE
07:38am	Nigeria Reportedly Grants Shell Production-linked Tax Credit for Deepwater Project	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	231,719	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	9.84%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	275,188	270,873	267,837
Change	-	9.41%	6.69%	-11.23%	12.39%	7.22%	-1.57%	-1.12%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	7.9x	8.9x	8.63x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.27x	1.17x	1.08x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.8x	2.72x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.72x	0.78x	0.78x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.86x	0.92x	0.9x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	3.93x	4.29x	4.34x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.83x	6.88x	7.16x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	8.94x	9.68x	9.71x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	11.2%	10.3%	10.3%
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%	3.74%	3.9%	4.04%
EPS ²	2.57	5.71	2.85	2.53	3	5.264	4.672	4.82
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	29.6%	34.7%	34.9%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	319,850	295,556	297,448
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	70,067	63,115	61,768
EBIT ¹	32,734	62,621	37,248	43,100	33,968	47,206	39,368	37,394
Net income ¹	20,101	42,309	19,360	16,093	17,838	27,050	24,810	24,230
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	43,469	39,155	36,118
Reference price ²	21.96	28.03	32.75	31.00	36.88	41.59	41.59	41.59
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,570,941	-	-
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	13.56x	3.34x	6.43x	5.25%	1,707B
CHEVRON CORPORATION	11.99x	1.69x	5.63x	3.91%	360B
TOTALENERGIES SE	7.16x	0.99x	3.93x	5.12%	178B
PETROBRAS	3.37x	1.5x	2.89x	12.66%	110B
EQUINOR ASA	7.51x	0.81x	1.89x	4.46%	87.98B
ENI S.P.A.	8.73x	0.77x	3.78x	5.08%	72.17B
Average	8.72x	1.52x	4.09x	6.08%	419.24B
Weighted average by Cap.	12.09x	2.69x	5.75x	5.34%