Valuation Shell plc

Equities

Market Closed - London S.E. Other stock markets 09:05:17 06/09/2024 pm IST			5-day change	1st Jan Change
2,516.00 ^GBX	-2.27%		-6.15%	-2.16%

06/09	Stocks decline as US nonfarms disappoint	AN
06/09	SHELL (NEU) : JP Morgan reaffirms its Buy rating	ZD

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,31,398	1,36,430	1,67,813	1,96,279	2,13,695	2,09,257	-	-
Change	-	-41.04%	23%	16.96%	8.87%	-2.08%	-	-
Enterprise Value (EV) ¹	3,09,768	2,11,816	2,20,368	2,41,116	2,57,236	2,46,445	2,43,059	2,37,826
Change	-	-31.62%	4.04%	9.41%	6.69%	-4.19%	-1.37%	-2.15%
P/E ratio	15.2x	-6.37x	8.54x	4.91x	11.5x	8.37x	7.87x	7.57x
PBR	1.29x	0.89x	0.98x	1.03x	1.15x	1.1x	1.02x	0.95x
PEG	-	0x	-0x	0x	-0.2x	0.2x	1.23x	1.91x
Capitalization / Revenue	0.67x	0.76x	0.64x	0.51x	0.67x	0.7x	0.71x	0.69x
EV / Revenue	0.9x	1.17x	0.84x	0.63x	0.81x	0.83x	0.83x	0.78x
EV / EBITDA	5.15x	7.87x	4.01x	2.86x	3.75x	3.71x	3.8x	3.79x
EV / EBIT	9.85x	19.7x	6.73x	3.85x	6.91x	5.87x	6.23x	6.35x
EV / FCF	16.1x	10.2x	5.46x	5.26x	7.06x	8.14x	9.07x	9.05x
FCF Yield	6.2%	9.83%	18.3%	19%	14.2%	12.3%	11%	11.1%
Dividend per Share ²	1.88	0.653	0.8935	0.99	1.294	1.388	1.466	1.543
Rate of return	6.35%	3.69%	4.07%	3.53%	3.95%	4.2%	4.43%	4.66%
EPS ²	1.95	-2.78	2.57	5.71	2.85	3.952	4.205	4.372
Distribution rate	96.4%	-23.5%	34.8%	17.3%	45.4%	35.1%	34.9%	35.3%
Net sales ¹	3,44,877	1,80,543	2,61,504	3,81,314	3,16,620	2,97,688	2,93,386	3,04,112
EBITDA ¹	60,148	26,915	55,004	84,289	68,538	66,417	63,912	62,788
EBIT ¹	31,447	10,758	32,734	62,621	37,248	42,011	39,018	37,425
Net income ¹	15,843	-21,680	20,101	42,309	19,360	25,252	25,762	25,155
Net Debt ¹	78,370	75,386	52,555	44,837	43,541	37,188	33,802	28,569
Reference price ²	29.60	17.72	21.96	28.03	32.75	33.09	33.09	33.09
Nbr of stocks (in thousands)	78,42,982	77,72,923	76,40,301	70,03,503	65,24,109	63,24,115	-	-
Announcement Date	30/01/20	04/02/21	03/02/22	02/02/23	01/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SHELL PLC	8.37x	0.83x	3.71x	+4.20%	209B
ARAMCO	15.23x	3.75x	7.19x	+6.86%	1,776B
EXXON MOBIL CORPORATION	13.11x	1.44x	6.69x	+3.42%	500B
PETROCHINA COMPANY LIMITED	6.21x	0.48x	3x	+7.74%	201B
TOTALENERGIES SE	7.44x	0.84x	3.87x	+5.18%	153B
PETROBRAS	6.43x	1.51x	2.87x	+17.06%	91.43B
EQUINOR ASA	7.94x	0.72x	1.85x	+10.32%	69.61B
ENI S.P.A	7.43x	0.67x	3.16x	+7.13%	49.29B
SUNCOR ENERGY INC.	9.53x	1.43x	4.5x	+4.35%	47.47B
Average	9.08x	1.30x	4.09x	+7.36%	344.11B
Weighted average by Cap.	12.82x	2.60x	6.09x	+6.44%