Valuation Shell plc Euronext Amsterdam

Stocks

Market Closed - Euronext Amsterdam Other stock markets 19:55:00 07/07/2026 +04			After hours 21:26:26
35.28 ^EUR	+3.26%		35.33	+0.15%

09:13pm	European shares slip as global tech retreat weighs	RE
08:22pm	London's FTSE 100 ticks higher as Shell lifts energy stocks	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	216,696	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	2.72%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	261,085	256,237	252,090
Change	-	9.41%	6.69%	-11.23%	12.39%	1.73%	-1.86%	-1.62%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	7.58x	8.39x	8.12x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.2x	1.09x	1.01x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.87x	2.45x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.66x	0.73x	0.72x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.8x	0.86x	0.84x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	3.65x	4.01x	4.02x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	5.32x	6.38x	6.56x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	8.42x	8.97x	9.52x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	11.9%	11.1%	10.5%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.556	1.623	1.682
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	4%	4.17%	4.32%
EPS ²	2.57	5.71	2.85	2.53	3	5.131	4.637	4.79
Distribution rate	34.8%	17.3%	45.4%	54.9%	48.2%	30.3%	35%	35.1%
Net sales ¹	261,504	381,314	316,620	284,312	266,886	326,669	298,345	300,469
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	71,579	63,961	62,752
EBIT ¹	32,734	62,621	37,248	43,100	33,968	49,116	40,179	38,404
Net income ¹	20,101	42,309	19,360	16,093	17,838	26,681	24,649	24,097
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	44,389	39,541	35,394
Reference price ²	21.96	28.03	32.75	31.00	36.88	38.90	38.90	38.90
Nbr of stocks (in thousands)	7,640,301	7,003,503	6,524,109	6,115,031	5,720,615	5,570,928	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARAMCO	13.22x	3.29x	6.3x	5.32%	1,685B
CHEVRON CORPORATION	11.03x	1.54x	5.21x	4.24%	332B
TOTALENERGIES SE	6.76x	0.94x	3.73x	5.36%	170B
PETROBRAS	3.13x	1.42x	2.74x	13.62%	100B
EQUINOR ASA	6.64x	0.72x	1.69x	4.9%	80.17B
ENI S.P.A.	8.09x	0.72x	3.55x	5.37%	68.45B
Average	8.15x	1.44x	3.87x	6.47%	406.1B
Weighted average by Cap.	11.69x	2.66x	5.59x	5.51%