Valuation Shell plc Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 12:18:03 2026-07-13 EDT			5-day change	1st Jan Change
36.80 ^EUR	+2.46%		+6.04%	+14.80%

12:14pm	FTSE 100 flat as oil price gains on US-Iran worry	AN
11:23am	European Equities Traded in US as ADRs Decline	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	227,163	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	7.68%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	270,595	266,035	262,691
Change	-	9.41%	6.69%	-11.23%	12.39%	5.43%	-1.69%	-1.26%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	7.88x	8.78x	8.46x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.26x	1.15x	1.08x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.9x	2.24x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.71x	0.77x	0.76x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.85x	0.9x	0.88x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	3.84x	4.2x	4.22x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.67x	6.76x	7.03x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	8.79x	9.51x	9.52x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	11.4%	10.5%	10.5%
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%	3.82%	3.98%	4.12%
EPS ²	2.57	5.71	2.85	2.53	3	5.175	4.644	4.82
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	30.1%	34.9%	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	70,468	63,363	62,185
EBIT ¹	32,734	62,621	37,248	43,100	33,968	47,724	39,368	37,394
Net income ¹	20,101	42,309	19,360	16,093	17,838	26,918	24,810	24,230
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	43,432	38,872	35,527
Reference price ²	21.96	28.03	32.75	31.00	36.88	40.78	40.78	40.78
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARAMCO	13.71x	3.37x	6.5x	5.2%	1,725B
CHEVRON CORPORATION	11.61x	1.64x	5.46x	4.04%	349B
TOTALENERGIES SE	6.97x	0.97x	3.84x	5.26%	174B
PETROBRAS	3.29x	1.47x	2.83x	12.98%	107B
EQUINOR ASA	7.1x	0.78x	1.81x	4.68%	84.02B
ENI S.P.A.	8.41x	0.75x	3.66x	5.28%	69.67B
Average	8.51x	1.50x	4.02x	6.24%	418.03B
Weighted average by Cap.	12.14x	2.72x	5.78x	5.36%