Valuation Shell plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 23:45:22 29/05/2026 +04			5-day change	1st Jan Change
41.20 ^USD	-6.36%		-2.28%	+10.72%

08:05pm	FTSE 100 falls as Middle East war intensifies	AN
07:14pm	European Equities Traded in the US as American Depositary Receipts Fall in Thursday Trading	MT

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	247,630	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	17.38%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	290,572	286,926	285,020
Change	-	9.41%	6.69%	-11.23%	12.39%	13.22%	-1.25%	-0.66%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	8.54x	9.65x	9.31x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.35x	1.25x	1.16x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.8x	2.56x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.79x	0.85x	0.84x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.92x	0.99x	0.97x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	4.13x	4.51x	4.59x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	6.05x	7.17x	7.4x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	8.48x	10.2x	9.63x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	11.8%	9.77%	10.4%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.56	1.627	1.687
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	3.51%	3.66%	3.79%
EPS ²	2.57	5.71	2.85	2.53	3	5.212	4.61	4.778
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	29.9%	35.3%	35.3%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	314,199	289,999	293,323
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	70,394	63,591	62,149
EBIT ¹	32,734	62,621	37,248	43,100	33,968	47,990	40,022	38,541
Net income ¹	20,101	42,309	19,360	16,093	17,838	29,337	24,830	24,420
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	42,941	39,296	37,390
Reference price ²	21.96	28.03	32.75	31.00	36.88	44.50	44.50	44.50
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,564,719	-	-
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	13.72x	3.4x	6.49x	5.23%	1,713B
CHEVRON CORPORATION	12.84x	1.77x	5.87x	3.7%	382B
PETROCHINA COMPANY LIMITED	8.28x	0.62x	3.86x	6.31%	288B
TOTALENERGIES SE	7.95x	1.05x	4.21x	4.85%	188B
CNOOC LIMITED	5.92x	1.76x	2.84x	7.75%	151B
PETROBRAS	3.53x	1.55x	2.97x	12.09%	116B
EQUINOR ASA	7.57x	0.85x	2.01x	3.99%	93.97B
ENI S.P.A.	9.23x	0.78x	3.93x	4.91%	74.74B
Average	8.63x	1.47x	4.02x	6.1%	375.9B
Weighted average by Cap.	11.63x	2.48x	5.49x	5.46%