Valuation Shell plc Euronext Amsterdam

Stocks

Market Closed - Euronext Amsterdam 11:55:00 2026-08-28 EDT			After hours 15:59:58
39.14 ^EUR	+0.99%		39.18	+0.10%

11:47am	UK's FTSE 100 Closes Week in Green; Shell Gains	MT
01:06am	UK Stocks-Factors to watch on August 28	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	251,012	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	18.98%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	289,626	286,316	285,337
Change	-	9.41%	6.69%	-11.23%	12.39%	12.85%	-1.14%	-0.34%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	8.02x	9.52x	9.94x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.34x	1.26x	1.17x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.6x	-2.34x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.76x	0.85x	0.83x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.88x	0.97x	0.95x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	3.87x	4.42x	4.59x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.73x	7.13x	7.46x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	7.97x	11.3x	9.5x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	12.6%	8.82%	10.5%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.558	1.622	1.693
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	3.44%	3.58%	3.73%
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	295,400	301,074
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	74,832	64,761	62,180
EBIT ¹	32,734	62,621	37,248	43,100	33,968	50,538	40,130	38,233
Net income ¹	20,101	42,309	19,360	16,093	17,838	31,771	25,463	24,648
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	38,614	35,304	34,325
Reference price ²	21.96	28.03	32.75	31.00	36.88	45.35	45.35	45.35
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,535,251	-	-
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	13.74x	3.51x	6.61x	5.32%	1,682B
CHEVRON CORPORATION	12.99x	1.81x	5.9x	3.57%	392B
PETROCHINA COMPANY LIMITED	8.39x	0.63x	3.93x	6.26%	294B
SHELL PLC	7.96x	0.87x	3.85x	3.46%	249B
TOTALENERGIES SE	8.03x	1.03x	4.29x	4.74%	192B
CNOOC LIMITED	6.28x	1.97x	3.14x	6.98%	158B
PETROBRAS	3.63x	1.51x	2.85x	8.35%	113B
EQUINOR ASA	7.77x	0.84x	2.06x	3.82%	97.8B
ENI S.P.A.	8.23x	0.79x	3.92x	4.92%	77.1B
Average	8.56x	1.44x	4.06x	5.27%	361.57B
Weighted average by Cap.	11.36x	2.41x	5.43x	5.15%