|
Market Closed -
London S.E.
16:35:04 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 4,033.00 GBX | +3.72% |
|
+2.41% | +47.19% |
| 10-23 | FTSE 100 slips as oil price hits five-month high | AN |
| 10-23 | European Equities Traded in the US as American Depositary Receipts Decline in Friday Trading | MT |
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 | 307,959 | - | - |
| Change | - | 16.96% | 8.87% | -11.3% | 11.3% | 45.98% | - | - |
| Enterprise Value (EV) 1 | 220,368 | 241,116 | 257,236 | 228,361 | 256,649 | 348,280 | 339,040 | 337,764 |
| Change | - | 9.41% | 6.69% | -11.23% | 12.39% | 35.7% | -2.65% | -0.38% |
| P/E | 8.54x | 4.91x | 11.5x | 12.3x | 12.3x | 8.56x | 9.71x | 10.5x |
| PBR | 0.98x | 1.03x | 1.15x | 1.06x | 1.21x | 1.61x | 1.48x | 1.38x |
| PEG | - | 0x | -0.2x | -1.1x | 0.7x | 0x | -0.8x | -1.42x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.67x | 0.67x | 0.79x | 0.87x | 0.96x | 1.03x |
| EV / Revenue | 0.84x | 0.63x | 0.81x | 0.8x | 0.96x | 0.99x | 1.06x | 1.13x |
| EV / EBITDA | 4.01x | 2.86x | 3.75x | 3.47x | 4.57x | 4.31x | 4.69x | 5.23x |
| EV / EBIT | 6.73x | 3.85x | 6.91x | 5.3x | 7.56x | 6.08x | 7.21x | 8.37x |
| EV / FCF | 5.46x | 5.26x | 7.06x | 5.78x | 9.85x | 9.08x | 9.73x | 10.9x |
| FCF Yield | 18.3% | 19% | 14.2% | 17.3% | 10.2% | 11% | 10.3% | 9.14% |
| Dividend per Share 2 | 0.8935 | 0.99 | 1.294 | 1.39 | 1.446 | 1.559 | 1.631 | 1.705 |
| Rate of return | 4.07% | 3.53% | 3.95% | 4.48% | 3.92% | 2.89% | 3.02% | 3.16% |
| EPS 2 | 2.57 | 5.71 | 2.85 | 2.53 | 3 | 6.302 | 5.554 | 5.142 |
| Distribution rate | 34.8% | 17.3% | 45.4% | 54.9% | 48.2% | 24.7% | 29.4% | 33.2% |
| Net sales 1 | 261,504 | 381,314 | 316,620 | 284,312 | 266,886 | 353,205 | 320,510 | 297,970 |
| EBITDA 1 | 55,004 | 84,289 | 68,538 | 65,803 | 56,135 | 80,778 | 72,346 | 64,542 |
| EBIT 1 | 32,734 | 62,621 | 37,248 | 43,100 | 33,968 | 57,300 | 47,042 | 40,356 |
| Net income 1 | 20,101 | 42,309 | 19,360 | 16,093 | 17,838 | 34,631 | 28,946 | 25,337 |
| Net Debt 1 | 52,555 | 44,837 | 43,541 | 38,809 | 45,687 | 40,320 | 31,081 | 29,804 |
| Reference price 2 | 21.96 | 28.03 | 32.75 | 31.00 | 36.88 | 53.95 | 53.95 | 53.95 |
| Nbr of stocks (in thousands) | 7,640,301 | 7,003,503 | 6,524,109 | 6,115,031 | 5,720,615 | 5,708,661 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.56x | 0.99x | 4.31x | 2.89% | 308B | |
| 13.21x | 3.38x | 6.62x | 5.41% | 1,637B | |
| 13.39x | 1.96x | 6.34x | 3.06% | 457B | |
| 8.04x | 0.72x | 4.56x | 6.48% | 335B | |
| 7.73x | 1.05x | 4.19x | 4.35% | 208B | |
| 5.85x | 1.57x | 2.51x | 7.8% | 146B | |
| 8.34x | 0.93x | 2.17x | 3.23% | 116B | |
| 9.76x | 0.91x | 4.56x | 4.47% | 90.24B | |
| 9.22x | 1.7x | 5.58x | 7.33% | 48.74B | |
| Average | 9.34x | 1.47x | 4.54x | 5% | 371.86B | |
| Weighted average by Cap. | 11.31x | 2.30x | 5.61x | 4.93% |
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
- Valuation Shell plc
Select your edition
All financial news and data tailored to specific country editions
