Valuation Shell plc NYSE

Stocks

Market Closed - NYSE 00:00:02 03/10/2026 +04			5-day change	1st Jan Change
96.23 ^USD	+0.65%		+0.47%	+30.96%

10-02	Eni, Shell, Chevron-Operated Kazakhstan Field Output Falls in September	MT
10-02	Venture Global asks federal regulators to place in service its Plaquemines LNG plant	RE

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	272,560	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	29.2%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	312,353	305,961	303,949
Change	-	9.41%	6.69%	-11.23%	12.39%	21.7%	-2.05%	-0.66%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	7.79x	8.93x	9.7x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.44x	1.33x	1.19x
PEG	-	0x	-0.2x	-1.1x	0.7x	0x	-0.7x	-1.23x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.8x	0.86x	0.9x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.92x	0.96x	1.01x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	4.04x	4.34x	4.84x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.65x	6.6x	7.69x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	9.08x	9.82x	10.8x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	11%	10.2%	9.24%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.559	1.63	1.706
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	3.28%	3.43%	3.58%
EPS ²	2.57	5.71	2.85	2.53	3	6.107	5.326	4.905
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	25.5%	30.6%	34.8%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	340,390	318,009	301,305
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	77,393	70,458	62,855
EBIT ¹	32,734	62,621	37,248	43,100	33,968	55,299	46,351	39,514
Net income ¹	20,101	42,309	19,360	16,093	17,838	31,523	26,914	23,386
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	39,793	33,401	31,388
Reference price ²	21.96	28.03	32.75	31.00	36.88	47.58	47.58	47.58
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,728,198	-	-
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	13.07x	3.37x	6.5x	5.44%	1,629B
CHEVRON CORPORATION	12.23x	1.82x	5.93x	3.45%	405B
PETROCHINA COMPANY LIMITED	8.02x	0.6x	3.95x	6.5%	296B
SHELL PLC	7.79x	0.92x	4.04x	3.28%	273B
TOTALENERGIES SE	7.28x	0.98x	4.04x	4.84%	186B
CNOOC LIMITED	5.98x	1.65x	2.64x	7.63%	148B
PETROBRAS	4.03x	1.63x	3.06x	7.96%	134B
EQUINOR ASA	7.54x	0.81x	1.96x	3.76%	99.44B
ENI S.P.A.	8.51x	0.84x	4.14x	4.72%	79.35B
Average	8.27x	1.40x	4.03x	5.29%	361.16B
Weighted average by Cap.	10.75x	2.29x	5.33x	5.21%