|
Market Closed -
OTC Markets
20:45:22 29/05/2026 BST
|
5-day change | 1st Jan Change | ||
| 41.20 USD | -6.36% |
|
-11.61% | +10.72% |
| 09-25 | FTSE 100 edges up as oil fall offsets bond worry | AN |
| 09-25 | UK shares log weekly gains as banks, miners offset energy drag | RE |
Company Valuation: Shell plc
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 | 274,194 | - | - |
| Change | - | 16.96% | 8.87% | -11.3% | 11.3% | 29.97% | - | - |
| Enterprise Value (EV) 1 | 220,368 | 241,116 | 257,236 | 228,361 | 256,649 | 313,994 | 307,946 | 305,916 |
| Change | - | 9.41% | 6.69% | -11.23% | 12.39% | 22.34% | -1.93% | -0.66% |
| P/E | 8.54x | 4.91x | 11.5x | 12.3x | 12.3x | 8.27x | 9.46x | 9.68x |
| PBR | 0.98x | 1.03x | 1.15x | 1.06x | 1.21x | 1.45x | 1.34x | 1.2x |
| PEG | - | 0x | -0.2x | -1.1x | 0.7x | 0.1x | -0.8x | -4.36x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.67x | 0.67x | 0.79x | 0.83x | 0.88x | 0.91x |
| EV / Revenue | 0.84x | 0.63x | 0.81x | 0.8x | 0.96x | 0.95x | 0.99x | 1.01x |
| EV / EBITDA | 4.01x | 2.86x | 3.75x | 3.47x | 4.57x | 4.17x | 4.48x | 4.89x |
| EV / EBIT | 6.73x | 3.85x | 6.91x | 5.3x | 7.56x | 5.86x | 6.85x | 7.79x |
| EV / FCF | 5.46x | 5.26x | 7.06x | 5.78x | 9.85x | 9.12x | 9.89x | 10.9x |
| FCF Yield | 18.3% | 19% | 14.2% | 17.3% | 10.2% | 11% | 10.1% | 9.18% |
| Dividend per Share 2 | 0.8935 | 0.99 | 1.294 | 1.39 | 1.446 | 1.559 | 1.63 | 1.706 |
| Rate of return | 4.07% | 3.53% | 3.95% | 4.48% | 3.92% | 3.26% | 3.41% | 3.57% |
| EPS 2 | 2.57 | 5.71 | 2.85 | 2.53 | 3 | 5.78 | 5.052 | 4.94 |
| Distribution rate | 34.8% | 17.3% | 45.4% | 54.9% | 48.2% | 27% | 32.3% | 34.5% |
| Net sales 1 | 261,504 | 381,314 | 316,620 | 284,312 | 266,886 | 331,527 | 312,632 | 301,451 |
| EBITDA 1 | 55,004 | 84,289 | 68,538 | 65,803 | 56,135 | 75,320 | 68,792 | 62,565 |
| EBIT 1 | 32,734 | 62,621 | 37,248 | 43,100 | 33,968 | 53,577 | 44,987 | 39,254 |
| Net income 1 | 20,101 | 42,309 | 19,360 | 16,093 | 17,838 | 28,814 | 24,740 | 22,735 |
| Net Debt 1 | 52,555 | 44,837 | 43,541 | 38,809 | 45,687 | 39,800 | 33,752 | 31,722 |
| Reference price 2 | 21.96 | 28.03 | 32.75 | 31.00 | 36.88 | 47.81 | 47.81 | 47.81 |
| Nbr of stocks (in thousands) | 7,640,301 | 7,003,503 | 6,524,109 | 6,115,031 | 5,720,615 | 5,734,915 | - | - |
| Announcement Date | 03/02/22 | 02/02/23 | 01/02/24 | 30/01/25 | 05/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.2x | 3.45x | 6.53x | 5.39% | 1,661B | |
| 12.89x | 1.81x | 5.96x | 3.49% | 401B | |
| 7.94x | 0.6x | 3.92x | 6.56% | 289B | |
| 8.27x | 0.95x | 4.17x | 3.26% | 274B | |
| 8.18x | 1.07x | 4.4x | 4.49% | 203B | |
| 5.96x | 1.64x | 2.62x | 7.66% | 147B | |
| 3.92x | 1.6x | 3.02x | 8.49% | 126B | |
| 7.67x | 0.83x | 2.03x | 3.69% | 101B | |
| 8.6x | 0.84x | 4.13x | 4.73% | 80.01B | |
| Average | 8.52x | 1.42x | 4.09x | 5.31% | 364.8B | |
| Weighted average by Cap. | 11.01x | 2.35x | 5.40x | 5.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SHEL Stock
- RYDAF Stock
- Valuation Shell plc
Select your edition
All financial news and data tailored to specific country editions
