|
Market Closed -
London S.E.
19:35:13 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 3,938.00 GBX | +0.77% |
|
+3.81% | +43.72% |
| 10-17 | Sector Update: Energy Stocks Gain Late Afternoon | MT |
| 10-16 | Shell agrees proposed sale of French fuel stations to DCC Energy, source says | RE |
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 | 300,229 | - | - |
| Change | - | 16.96% | 8.87% | -11.3% | 11.3% | 42.31% | - | - |
| Enterprise Value (EV) 1 | 220,368 | 241,116 | 257,236 | 228,361 | 256,649 | 341,665 | 333,616 | 332,551 |
| Change | - | 9.41% | 6.69% | -11.23% | 12.39% | 33.13% | -2.36% | -0.32% |
| P/E | 8.54x | 4.91x | 11.5x | 12.3x | 12.3x | 8.34x | 9.46x | 10.2x |
| PBR | 0.98x | 1.03x | 1.15x | 1.06x | 1.21x | 1.57x | 1.45x | 1.3x |
| PEG | - | 0x | -0.2x | -1.1x | 0.7x | 0x | -0.8x | -1.37x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.67x | 0.67x | 0.79x | 0.85x | 0.94x | 1.01x |
| EV / Revenue | 0.84x | 0.63x | 0.81x | 0.8x | 0.96x | 0.97x | 1.04x | 1.12x |
| EV / EBITDA | 4.01x | 2.86x | 3.75x | 3.47x | 4.57x | 4.27x | 4.63x | 5.16x |
| EV / EBIT | 6.73x | 3.85x | 6.91x | 5.3x | 7.56x | 5.92x | 7.06x | 8.27x |
| EV / FCF | 5.46x | 5.26x | 7.06x | 5.78x | 9.85x | 10.3x | 10.4x | 11.4x |
| FCF Yield | 18.3% | 19% | 14.2% | 17.3% | 10.2% | 9.7% | 9.65% | 8.75% |
| 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% | 2.97% | 3.1% | 3.25% |
| EPS 2 | 2.57 | 5.71 | 2.85 | 2.53 | 3 | 6.302 | 5.554 | 5.142 |
| Distribution rate | 34.8% | 17.3% | 45.4% | 54.9% | 48.2% | 24.7% | 29.4% | 33.2% |
| Net sales 1 | 261,504 | 381,314 | 316,620 | 284,312 | 266,886 | 353,629 | 320,176 | 297,008 |
| EBITDA 1 | 55,004 | 84,289 | 68,538 | 65,803 | 56,135 | 80,071 | 72,102 | 64,392 |
| EBIT 1 | 32,734 | 62,621 | 37,248 | 43,100 | 33,968 | 57,672 | 47,271 | 40,214 |
| Net income 1 | 20,101 | 42,309 | 19,360 | 16,093 | 17,838 | 34,213 | 28,744 | 25,153 |
| Net Debt 1 | 52,555 | 44,837 | 43,541 | 38,809 | 45,687 | 41,436 | 33,387 | 32,322 |
| Reference price 2 | 21.96 | 28.03 | 32.75 | 31.00 | 36.88 | 52.53 | 52.53 | 52.53 |
| Nbr of stocks (in thousands) | 7,640,301 | 7,003,503 | 6,524,109 | 6,115,031 | 5,720,615 | 5,714,871 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.34x | 0.97x | 4.27x | 2.97% | 300B | |
| 13.07x | 3.37x | 6.5x | 5.44% | 1,629B | |
| 13.22x | 1.91x | 6.11x | 3.17% | 441B | |
| 8.38x | 0.7x | 4.45x | 6.21% | 336B | |
| 7.51x | 1.01x | 4.14x | 4.47% | 202B | |
| 4.45x | 1.82x | 3.42x | 7.67% | 161B | |
| 6.08x | 1.83x | 2.94x | 7.51% | 152B | |
| 7.96x | 0.87x | 2.07x | 3.43% | 109B | |
| 8.64x | 0.87x | 4.32x | 4.68% | 85.1B | |
| 9.18x | 1.69x | 5.55x | 7.36% | 48.38B | |
| Average | 8.68x | 1.51x | 4.38x | 5.29% | 346.36B | |
| Weighted average by Cap. | 10.87x | 2.28x | 5.41x | 5.09% |
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
