Valuation Shell plc

Equities

Market Closed - London S.E. Other stock markets 09:05:07 19/05/2026 pm IST			5-day change	1st Jan Change
3,284.50 ^GBX	-0.15%		+4.02%	+19.87%

20/05	Senator criticizes US transport chief for corporate-paid vacation	RE
19/05	Shell Shareholders Back Proposal for Higher Executive Pay	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,67,813	1,96,279	2,13,695	1,89,552	2,10,962	2,46,248	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	16.73%	-	-
Enterprise Value (EV) ¹	2,20,368	2,41,116	2,57,236	2,28,361	2,56,649	2,89,637	2,84,889	2,81,885
Change	-	9.41%	6.69%	-11.23%	12.39%	12.85%	-1.64%	-1.05%
P/E ratio	8.54x	4.91x	11.5x	12.3x	12.3x	8.32x	9.4x	8.86x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.37x	1.25x	1.14x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.8x	1.44x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.74x	0.82x	0.82x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.87x	0.95x	0.94x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	4x	4.38x	4.47x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.83x	6.97x	7.37x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	9.45x	9.93x	9.82x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	10.6%	10.1%	10.2%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.541	1.608	1.667
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	3.5%	3.66%	3.79%
EPS ²	2.57	5.71	2.85	2.53	3	5.289	4.679	4.967
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	29.1%	34.4%	33.6%
Net sales ¹	2,61,504	3,81,314	3,16,620	2,84,312	2,66,886	3,32,761	2,99,941	2,98,995
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	72,495	65,108	62,995
EBIT ¹	32,734	62,621	37,248	43,100	33,968	49,681	40,866	38,273
Net income ¹	20,101	42,309	19,360	16,093	17,838	27,819	25,924	25,054
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	43,389	38,641	35,637
Reference price ²	21.96	28.03	32.75	31.00	36.88	43.99	43.99	43.99
Nbr of stocks (in thousands)	76,40,301	70,03,503	65,24,109	61,15,031	57,20,615	55,97,312	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SHELL PLC	8.33x	0.87x	4.14x	3.49%	25TCr
ARAMCO	13.65x	3.41x	6.61x	5.03%	1,79100Cr
CHEVRON CORPORATION	13.55x	1.81x	6.19x	3.64%	39TCr
PETROCHINA COMPANY LIMITED	8.93x	0.64x	4.17x	5.86%	30TCr
TOTALENERGIES SE	7.9x	1.14x	4.33x	4.4%	21TCr
CNOOC LIMITED	6.38x	1.9x	3.06x	6.98%	17TCr
PETROBRAS	3.32x	1.66x	3.24x	11.22%	13TCr
EQUINOR ASA	7.94x	0.85x	1.99x	4.01%	9.79TCr
ENI S.P.A.	9.45x	0.78x	3.97x	4.57%	8.22TCr
Average	8.83x	1.45x	4.19x	5.47%	37.92TCr
Weighted average by Cap.	11.48x	2.38x	5.53x	5.08%