Valuation Shell plc Euronext Amsterdam

Stocks

Market Closed - Euronext Amsterdam Other stock markets 11:55:00 2026-06-19 EDT			5-day change	1st Jan Change
34.54 ^EUR	+0.95%		-8.93%	+9.72%

06-19	FTSE 100 suffers weakest week in six amid US-Iran talks, political uncertainty	RE
06-19	FTSE 100 dips as bonds struggle after Burnham win	AN

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	220,725	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	4.63%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	264,140	258,555	254,585
Change	-	9.41%	6.69%	-11.23%	12.39%	2.92%	-2.11%	-1.54%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	7.42x	8.08x	8.22x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.22x	1.11x	1.03x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.99x	-4.91x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.67x	0.73x	0.73x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.8x	0.85x	0.84x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	3.64x	3.98x	4.06x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.28x	6.32x	6.62x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	8.47x	9.05x	9.56x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	11.8%	11%	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%	3.93%	4.1%	4.25%
EPS ²	2.57	5.71	2.85	2.53	3	5.333	4.898	4.816
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	29.2%	33.1%	34.9%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	331,479	304,437	302,027
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	72,614	65,017	62,651
EBIT ¹	32,734	62,621	37,248	43,100	33,968	50,067	40,906	38,430
Net income ¹	20,101	42,309	19,360	16,093	17,838	27,772	25,498	24,008
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	43,415	37,831	33,860
Reference price ²	21.96	28.03	32.75	31.00	36.88	39.60	39.60	39.60
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,573,898	-	-
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	13.32x	3.3x	6.36x	5.25%	1,709B
CHEVRON CORPORATION	11.45x	1.58x	5.34x	4.11%	343B
PETROCHINA COMPANY LIMITED	7.45x	0.54x	3.57x	7.04%	254B
TOTALENERGIES SE	6.86x	0.98x	3.8x	5.07%	179B
CNOOC LIMITED	5.4x	1.51x	2.43x	8.41%	141B
PETROBRAS	3.05x	1.45x	2.8x	13.36%	103B
EQUINOR ASA	6.51x	0.71x	1.65x	4.91%	80.06B
ENI S.P.A.	8.32x	0.7x	3.57x	5.18%	71.34B
Average	7.80x	1.35x	3.69x	6.67%	360.14B
Weighted average by Cap.	11.11x	2.42x	5.31x	5.69%