|
Market Closed -
Euronext Amsterdam
16:55:00 28/08/2026 BST
|
After hours 20:59:58 | |||
| 39.14 EUR | +0.99% |
|
39.18 | +0.10% |
| 04:47pm | UK's FTSE 100 Closes Week in Green; Shell Gains | MT |
| 06:06am | UK Stocks-Factors to watch on August 28 | 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 | 249,126 | - | - |
| Change | - | 16.96% | 8.87% | -11.3% | 11.3% | 18.09% | - | - |
| Enterprise Value (EV) 1 | 220,368 | 241,116 | 257,236 | 228,361 | 256,649 | 287,740 | 284,430 | 283,451 |
| Change | - | 9.41% | 6.69% | -11.23% | 12.39% | 12.11% | -1.15% | -0.34% |
| P/E | 8.54x | 4.91x | 11.5x | 12.3x | 12.3x | 7.96x | 9.44x | 9.86x |
| PBR | 0.98x | 1.03x | 1.15x | 1.06x | 1.21x | 1.33x | 1.25x | 1.16x |
| PEG | - | 0x | -0.2x | -1.1x | 0.7x | 0.1x | -0.6x | -2.32x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.67x | 0.67x | 0.79x | 0.76x | 0.84x | 0.83x |
| EV / Revenue | 0.84x | 0.63x | 0.81x | 0.8x | 0.96x | 0.87x | 0.96x | 0.94x |
| EV / EBITDA | 4.01x | 2.86x | 3.75x | 3.47x | 4.57x | 3.85x | 4.39x | 4.56x |
| EV / EBIT | 6.73x | 3.85x | 6.91x | 5.3x | 7.56x | 5.69x | 7.09x | 7.41x |
| EV / FCF | 5.46x | 5.26x | 7.06x | 5.78x | 9.85x | 7.91x | 11.3x | 9.44x |
| FCF Yield | 18.3% | 19% | 14.2% | 17.3% | 10.2% | 12.6% | 8.88% | 10.6% |
| 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% | 3.46% | 3.6% | 3.76% |
| 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 | 44.99 | 44.99 | 44.99 |
| Nbr of stocks (in thousands) | 7,640,301 | 7,003,503 | 6,524,109 | 6,115,031 | 5,720,615 | 5,536,976 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.74x | 3.51x | 6.61x | 5.32% | 1,682B | |
| 12.99x | 1.81x | 5.9x | 3.57% | 392B | |
| 8.39x | 0.63x | 3.93x | 6.26% | 294B | |
| 7.96x | 0.87x | 3.85x | 3.46% | 249B | |
| 8.03x | 1.03x | 4.29x | 4.74% | 192B | |
| 6.28x | 1.97x | 3.14x | 6.98% | 158B | |
| 3.63x | 1.51x | 2.85x | 8.35% | 113B | |
| 7.77x | 0.84x | 2.06x | 3.82% | 97.8B | |
| 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% |
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
- SHELL Stock
- Valuation Shell plc
Select your edition
All financial news and data tailored to specific country editions
