Valuation Shell plc Euronext Amsterdam

Stocks

Real-time Euronext Amsterdam 15:48:53 15/10/2026 BST			5-day change	1st Jan Change
46.48 ^EUR	+0.04%		+3.83%	+47.63%

11:04am	VISUAL INVESTIGATION-Iran's precision strikes picked apart Gulf infrastructure, blunting US war plans	RE
10:35am	Equinor, Partners Complete Troll Gas Field Electrification Project in North Sea	MT

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	294,103	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	39.41%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	335,539	327,490	326,425
Change	-	9.41%	6.69%	-11.23%	12.39%	30.74%	-2.4%	-0.33%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	8.16x	9.26x	10x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.53x	1.41x	1.27x
PEG	-	0x	-0.2x	-1.1x	0.7x	0x	-0.8x	-1.35x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.83x	0.92x	0.99x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.95x	1.02x	1.1x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	4.19x	4.54x	5.07x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.82x	6.93x	8.12x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	10.1x	10.2x	11.2x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	9.87%	9.83%	8.92%
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%	3.03%	3.17%	3.32%
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	353,629	320,176	297,008
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	80,071	72,102	64,392
EBIT ¹	32,734	62,621	37,248	43,100	33,968	57,672	47,271	40,214
Net income ¹	20,101	42,309	19,360	16,093	17,838	34,213	28,744	25,153
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	41,436	33,387	32,322
Reference price ²	21.96	28.03	32.75	31.00	36.88	51.44	51.44	51.44
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,717,771	-	-
Announcement Date	03/02/22	02/02/23	01/02/24	30/01/25	05/02/26	-	-	-

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	13.12x	3.39x	6.52x	5.42%	1,635B
CHEVRON CORPORATION	13.05x	1.89x	6.03x	3.21%	436B
PETROCHINA COMPANY LIMITED	8.7x	0.69x	4.46x	5.99%	331B
SHELL PLC	8.16x	0.95x	4.19x	3.03%	294B
TOTALENERGIES SE	7.39x	1.02x	4.2x	4.57%	198B
PETROBRAS	4.33x	1.78x	3.34x	7.88%	159B
CNOOC LIMITED	6.28x	1.75x	2.81x	7.27%	156B
EQUINOR ASA	7.87x	0.86x	2.04x	3.48%	108B
ENI S.P.A.	8.56x	0.87x	4.3x	4.65%	83.42B
Average	8.61x	1.47x	4.21x	5.05%	377.84B
Weighted average by Cap.	10.91x	2.29x	5.41x	5.05%