Valuation Shell plc

Equities

Real-time Estimate Cboe Europe Other stock markets 16:06:37 18/06/2025 BST			5-day change	1st Jan Change
2,664.25 ^GBX	+0.05%		+3.16%	+7.55%

02:45pm	Heidelberg sells out of net-zero cement from Norway plant, CEO says	RE
11:09am	Clean energy has fans in Trump's America, complicating budget talks	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	136,430	167,813	196,279	213,695	189,552	213,036	-	-
Change	-	23%	16.96%	8.87%	-11.3%	12.39%	-	-
Enterprise Value (EV) ¹	211,816	220,368	241,116	257,236	228,361	255,328	256,637	256,526
Change	-	4.04%	9.41%	6.69%	-11.23%	11.81%	0.51%	-0.04%
P/E ratio	-6.37x	8.54x	4.91x	11.5x	12.3x	11.3x	9.77x	8.34x
PBR	0.89x	0.98x	1.03x	1.15x	1.06x	1.19x	1.12x	1.05x
PEG	-	-0x	0x	-0.2x	-1.1x	0.4x	0.6x	0.5x
Capitalization / Revenue	0.76x	0.64x	0.51x	0.67x	0.67x	0.8x	0.79x	0.76x
EV / Revenue	1.17x	0.84x	0.63x	0.81x	0.8x	0.95x	0.96x	0.91x
EV / EBITDA	7.87x	4.01x	2.86x	3.75x	3.47x	4.67x	4.69x	4.42x
EV / EBIT	19.7x	6.73x	3.85x	6.91x	5.3x	7.84x	8.1x	7.54x
EV / FCF	10.2x	5.46x	5.26x	7.06x	5.78x	10.7x	10.7x	10.3x
FCF Yield	9.83%	18.3%	19%	14.2%	17.3%	9.38%	9.34%	9.67%
Dividend per Share ²	0.653	0.8935	0.99	1.294	1.39	1.448	1.512	1.585
Rate of return	3.69%	4.07%	3.53%	3.95%	4.48%	4.03%	4.21%	4.41%
EPS ²	-2.78	2.57	5.71	2.85	2.53	3.176	3.679	4.31
Distribution rate	-23.5%	34.8%	17.3%	45.4%	54.9%	45.6%	41.1%	36.8%
Net sales ¹	180,543	261,504	381,314	316,620	284,312	267,967	268,257	281,433
EBITDA ¹	26,915	55,004	84,289	68,538	65,803	54,712	54,774	58,079
EBIT ¹	10,758	32,734	62,621	37,248	43,100	32,550	31,672	34,018
Net income ¹	-21,680	20,101	42,309	19,360	16,093	17,834	19,215	21,101
Net Debt ¹	75,386	52,555	44,837	43,541	38,809	42,292	43,601	43,490
Reference price ²	17.72	21.96	28.03	32.75	31.00	35.95	35.95	35.95
Nbr of stocks (in thousands)	7,772,923	7,640,301	7,003,503	6,524,109	6,115,031	5,926,282	-	-
Announcement Date	04/02/21	03/02/22	02/02/23	01/02/24	30/01/25	-	-	-

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.($)
SHELL PLC	11.32x	0.95x	4.67x	4.03%	213B
ARAMCO	16.34x	3.95x	7.44x	5.29%	1,610B
CHEVRON CORPORATION	18.03x	1.58x	7.4x	4.6%	260B
PETROCHINA COMPANY LIMITED	7.88x	0.6x	3.67x	6.56%	226B
TOTALENERGIES SE	9.24x	0.94x	4.5x	5.78%	142B
PETROBRAS	4.19x	1.65x	3.33x	11.99%	81.49B
EQUINOR ASA	8.89x	0.85x	2.23x	5.31%	75.83B
SUNCOR ENERGY INC.	13.53x	1.66x	5.5x	4.1%	50.55B
ENI S.P.A	11.07x	0.69x	3.55x	7.42%	47.88B
Average	11.17x	1.43x	4.70x	6.12%	300.74B
Weighted average by Cap.	14.31x	2.79x	6.37x	5.47%