|
Market Closed -
London S.E.
20:35:06 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 3,956.50 GBX | +0.74% |
|
+1.45% | +44.40% |
| 04:25pm | Tanzania awards state oil company four new exploration blocks | RE |
| 10-27 | HSBC weighs on FTSE 100 ahead of budget, Fed call | AN |
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 | 300,388 | - | - |
| Change | - | 16.96% | 8.87% | -11.3% | 11.3% | 42.39% | - | - |
| Enterprise Value (EV) 1 | 220,368 | 241,116 | 257,236 | 228,361 | 256,649 | 340,858 | 331,059 | 329,738 |
| Change | - | 9.41% | 6.69% | -11.23% | 12.39% | 32.81% | -2.87% | -0.4% |
| P/E | 8.54x | 4.91x | 11.5x | 12.3x | 12.3x | 8.47x | 9.41x | 10.2x |
| PBR | 0.98x | 1.03x | 1.15x | 1.06x | 1.21x | 1.56x | 1.43x | 1.33x |
| PEG | - | 0x | -0.2x | -1.1x | 0.7x | 0x | -0.94x | -1.37x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.67x | 0.67x | 0.79x | 0.84x | 0.93x | 1x |
| EV / Revenue | 0.84x | 0.63x | 0.81x | 0.8x | 0.96x | 0.95x | 1.02x | 1.09x |
| EV / EBITDA | 4.01x | 2.86x | 3.75x | 3.47x | 4.57x | 4.2x | 4.56x | 5.1x |
| EV / EBIT | 6.73x | 3.85x | 6.91x | 5.3x | 7.56x | 5.89x | 6.97x | 8.12x |
| EV / FCF | 5.46x | 5.26x | 7.06x | 5.78x | 9.85x | 8.85x | 9.31x | 10.7x |
| FCF Yield | 18.3% | 19% | 14.2% | 17.3% | 10.2% | 11.3% | 10.7% | 9.35% |
| 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% | 2.98% | 3.12% | 3.26% |
| EPS 2 | 2.57 | 5.71 | 2.85 | 2.53 | 3 | 6.17 | 5.554 | 5.142 |
| Distribution rate | 34.8% | 17.3% | 45.4% | 54.9% | 48.2% | 25.3% | 29.4% | 33.2% |
| Net sales 1 | 261,504 | 381,314 | 316,620 | 284,312 | 266,886 | 357,364 | 323,950 | 301,572 |
| EBITDA 1 | 55,004 | 84,289 | 68,538 | 65,803 | 56,135 | 81,210 | 72,672 | 64,677 |
| EBIT 1 | 32,734 | 62,621 | 37,248 | 43,100 | 33,968 | 57,856 | 47,509 | 40,618 |
| Net income 1 | 20,101 | 42,309 | 19,360 | 16,093 | 17,838 | 34,728 | 29,507 | 25,659 |
| Net Debt 1 | 52,555 | 44,837 | 43,541 | 38,809 | 45,687 | 40,470 | 30,672 | 29,350 |
| Reference price 2 | 21.96 | 28.03 | 32.75 | 31.00 | 36.88 | 52.26 | 52.26 | 52.26 |
| Nbr of stocks (in thousands) | 7,640,301 | 7,003,503 | 6,524,109 | 6,115,031 | 5,720,615 | 5,705,509 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.47x | 0.95x | 4.17x | 2.98% | 298B | |
| 13.56x | 3.47x | 6.79x | 5.27% | 1,681B | |
| 13.11x | 1.93x | 6.21x | 3.12% | 448B | |
| 8.41x | 0.74x | 4.72x | 6.19% | 348B | |
| 7.65x | 1.04x | 4.15x | 4.39% | 206B | |
| 6.12x | 1.85x | 2.97x | 7.46% | 153B | |
| 8.1x | 0.9x | 2.11x | 3.33% | 112B | |
| 8.56x | 0.88x | 4.35x | 4.87% | 85.91B | |
| 9.16x | 1.69x | 5.54x | 7.38% | 47.88B | |
| Average | 9.24x | 1.49x | 4.56x | 5% | 375.44B | |
| Weighted average by Cap. | 11.46x | 2.36x | 5.70x | 4.88% |
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
- Valuation Shell plc
Select your edition
All financial news and data tailored to specific country editions
