Valuation Shell plc

Equities

Market Closed - London S.E. Other stock markets 10:05:23 23/01/2026 pm IST			5-day change	1st Jan Change
2,687.50 ^GBX	+0.50%		-2.36%	-1.92%

07:15pm	Syria begins oil extraction at recently controlled fields, state news agency says	RE
24/01	Sector Update: Energy Stocks Gain Late Afternoon	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,36,430	1,67,813	1,96,279	2,13,695	1,89,552	2,07,772	2,07,772	-
Change	-	23%	16.96%	8.87%	-11.3%	9.61%	0%	-
Enterprise Value (EV) ¹	2,11,816	2,20,368	2,41,116	2,57,236	2,28,361	2,53,100	2,55,707	2,58,210
Change	-	4.04%	9.41%	6.69%	-11.23%	10.83%	1.03%	0.98%
P/E ratio	-6.37x	8.54x	4.91x	11.5x	12.3x	12.3x	11.6x	9.73x
PBR	0.89x	0.98x	1.03x	1.15x	1.06x	1.22x	1.17x	1.11x
PEG	-	-0x	0x	-0.2x	-1.1x	0.7x	1.81x	0.5x
Capitalization / Revenue	0.76x	0.64x	0.51x	0.67x	0.67x	0.77x	0.78x	0.73x
EV / Revenue	1.17x	0.84x	0.63x	0.81x	0.8x	0.94x	0.96x	0.9x
EV / EBITDA	7.87x	4.01x	2.86x	3.75x	3.47x	4.52x	4.85x	4.64x
EV / EBIT	19.7x	6.73x	3.85x	6.91x	5.3x	8x	9.06x	8.43x
EV / FCF	10.2x	5.46x	5.26x	7.06x	5.78x	10.2x	10.8x	9.67x
FCF Yield	9.83%	18.3%	19%	14.2%	17.3%	9.82%	9.26%	10.3%
Dividend per Share ²	0.653	0.8935	0.99	1.294	1.39	1.44	1.501	1.574
Rate of return	3.69%	4.07%	3.53%	3.95%	4.48%	3.95%	4.11%	4.31%
EPS ²	-2.78	2.57	5.71	2.85	2.53	2.968	3.158	3.751
Distribution rate	-23.5%	34.8%	17.3%	45.4%	54.9%	48.5%	47.5%	42%
Net sales ¹	1,80,543	2,61,504	3,81,314	3,16,620	2,84,312	2,69,537	2,65,349	2,85,951
EBITDA ¹	26,915	55,004	84,289	68,538	65,803	56,017	52,697	55,665
EBIT ¹	10,758	32,734	62,621	37,248	43,100	31,650	28,227	30,634
Net income ¹	-21,680	20,101	42,309	19,360	16,093	17,466	16,811	18,754
Net Debt ¹	75,386	52,555	44,837	43,541	38,809	45,328	47,935	50,438
Reference price ²	17.72	21.96	28.03	32.75	31.00	36.48	36.48	36.48
Nbr of stocks (in thousands)	77,72,923	76,40,301	70,03,503	65,24,109	61,15,031	56,95,311	56,95,311	-
Announcement Date	04/02/21	03/02/22	02/02/23	01/02/24	30/01/25	-	-	-

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.($)
SHELL PLC	12.29x	0.94x	4.52x	3.95%	21TCr
ARAMCO	16.51x	3.84x	7.42x	5.24%	1,62800Cr
CHEVRON CORPORATION	24.74x	1.99x	9.05x	4.11%	34TCr
PETROCHINA COMPANY LIMITED	8.82x	0.67x	4.1x	6.04%	25TCr
TOTALENERGIES SE	10.39x	0.97x	4.55x	5.6%	15TCr
PETROBRAS	4.04x	1.65x	3.35x	9.47%	8.91TCr
EQUINOR ASA	11.55x	0.72x	1.95x	5.9%	6.34TCr
ENI S.P.A	12.82x	0.81x	4.01x	6.24%	5.99TCr
Average	12.64x	1.45x	4.87x	5.82%	34.77TCr
Weighted average by Cap.	15.58x	2.76x	6.62x	5.27%