|
Market Closed -
OTC Markets
22:45:22 29/05/2026 +03
|
5-day change | 1st Jan Change | ||
| 41.20 USD | -6.36% |
|
-9.90% | +10.72% |
| 09-03 | Deals of the day-Mergers and acquisitions | RE |
| 09-03 | Shell completes the $16.5bn acquisition of ARC Resources |  |
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 | 256,921 | - | - |
| Change | - | 16.96% | 8.87% | -11.3% | 11.3% | 21.79% | - | - |
| Enterprise Value (EV) 1 | 220,368 | 241,116 | 257,236 | 228,361 | 256,649 | 294,973 | 290,577 | 289,080 |
| Change | - | 9.41% | 6.69% | -11.23% | 12.39% | 14.93% | -1.49% | -0.52% |
| P/E | 8.54x | 4.91x | 11.5x | 12.3x | 12.3x | 8.22x | 9.76x | 9.42x |
| PBR | 0.98x | 1.03x | 1.15x | 1.06x | 1.21x | 1.38x | 1.28x | 1.2x |
| PEG | - | 0x | -0.2x | -1.1x | 0.7x | 0.1x | -0.6x | 2.57x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.67x | 0.67x | 0.79x | 0.78x | 0.86x | 0.85x |
| EV / Revenue | 0.84x | 0.63x | 0.81x | 0.8x | 0.96x | 0.89x | 0.98x | 0.96x |
| EV / EBITDA | 4.01x | 2.86x | 3.75x | 3.47x | 4.57x | 3.87x | 4.38x | 4.62x |
| EV / EBIT | 6.73x | 3.85x | 6.91x | 5.3x | 7.56x | 5.69x | 7.01x | 7.36x |
| EV / FCF | 5.46x | 5.26x | 7.06x | 5.78x | 9.85x | 9.17x | 10.8x | 11x |
| FCF Yield | 18.3% | 19% | 14.2% | 17.3% | 10.2% | 10.9% | 9.22% | 9.08% |
| Dividend per Share 2 | 0.8935 | 0.99 | 1.294 | 1.39 | 1.446 | 1.558 | 1.628 | 1.701 |
| Rate of return | 4.07% | 3.53% | 3.95% | 4.48% | 3.92% | 3.35% | 3.51% | 3.66% |
| EPS 2 | 2.57 | 5.71 | 2.85 | 2.53 | 3 | 5.651 | 4.759 | 4.934 |
| Distribution rate | 34.8% | 17.3% | 45.4% | 54.9% | 48.2% | 27.6% | 34.2% | 34.5% |
| Net sales 1 | 261,504 | 381,314 | 316,620 | 284,312 | 266,886 | 331,449 | 297,121 | 302,241 |
| EBITDA 1 | 55,004 | 84,289 | 68,538 | 65,803 | 56,135 | 76,232 | 66,276 | 62,619 |
| EBIT 1 | 32,734 | 62,621 | 37,248 | 43,100 | 33,968 | 51,854 | 41,446 | 39,261 |
| Net income 1 | 20,101 | 42,309 | 19,360 | 16,093 | 17,838 | 31,773 | 25,443 | 24,648 |
| Net Debt 1 | 52,555 | 44,837 | 43,541 | 38,809 | 45,687 | 38,052 | 33,656 | 32,159 |
| Reference price 2 | 21.96 | 28.03 | 32.75 | 31.00 | 36.88 | 46.45 | 46.45 | 46.45 |
| Nbr of stocks (in thousands) | 7,640,301 | 7,003,503 | 6,524,109 | 6,115,031 | 5,720,615 | 5,530,897 | - | - |
| Announcement Date | 2/3/22 A | 2/2/23 A | 2/1/24 A | 1/30/25 A | 2/5/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.69x | 3.5x | 6.59x | 5.34% | 1,672B | |
| 13.78x | 1.91x | 6.25x | 3.37% | 415B | |
| 8.65x | 0.62x | 4.01x | 6.03% | 297B | |
| 8.23x | 0.9x | 3.92x | 3.35% | 257B | |
| 8.44x | 1.08x | 4.48x | 4.51% | 202B | |
| 6.33x | 1.77x | 2.82x | 6.98% | 155B | |
| 4.07x | 1.64x | 3.09x | 7.4% | 127B | |
| 8.23x | 0.88x | 2.17x | 3.61% | 103B | |
| 8.62x | 0.82x | 4.08x | 4.69% | 80.82B | |
| Average | 8.89x | 1.46x | 4.16x | 5.03% | 367.62B | |
| Weighted average by Cap. | 11.50x | 2.39x | 5.47x | 5.04% |
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
- RYDAF Stock
- Valuation Shell plc
Select your edition
All financial news and data tailored to specific country editions
