Valuation Shell plc Euronext Amsterdam

Stocks

Market Closed - Euronext Amsterdam Other stock markets 18:55:00 17/07/2026 +03			5-day change	1st Jan Change
38.04 ^EUR	+2.12%		+6.48%	+20.86%

07-17	Nigerian court dismisses suit challenging Shell's divestment	AN
07-17	European Equities Traded in the US as American Depositary Receipts Decline Friday	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	242,260	-	-
Change	-	16.96%	8.87%	-11.3%	11.3%	14.84%	-	-
Enterprise Value (EV) ¹	220,368	241,116	257,236	228,361	256,649	286,163	282,263	279,650
Change	-	9.41%	6.69%	-11.23%	12.39%	11.5%	-1.36%	-0.93%
P/E	8.54x	4.91x	11.5x	12.3x	12.3x	8.35x	9.44x	9.11x
PBR	0.98x	1.03x	1.15x	1.06x	1.21x	1.34x	1.22x	1.14x
PEG	-	0x	-0.2x	-1.1x	0.7x	0.1x	-0.8x	2.5x
Capitalization / Revenue	0.64x	0.51x	0.67x	0.67x	0.79x	0.77x	0.83x	0.82x
EV / Revenue	0.84x	0.63x	0.81x	0.8x	0.96x	0.91x	0.97x	0.95x
EV / EBITDA	4.01x	2.86x	3.75x	3.47x	4.57x	4.11x	4.49x	4.54x
EV / EBIT	6.73x	3.85x	6.91x	5.3x	7.56x	6.14x	7.29x	7.58x
EV / FCF	5.46x	5.26x	7.06x	5.78x	9.85x	9.84x	10.9x	10.3x
FCF Yield	18.3%	19%	14.2%	17.3%	10.2%	10.2%	9.14%	9.67%
Dividend per Share ²	0.8935	0.99	1.294	1.39	1.446	1.561	1.628	1.688
Rate of return	4.07%	3.53%	3.95%	4.48%	3.92%	3.59%	3.74%	3.88%
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	314,982	291,589	295,174
EBITDA ¹	55,004	84,289	68,538	65,803	56,135	69,707	62,828	61,658
EBIT ¹	32,734	62,621	37,248	43,100	33,968	46,607	38,724	36,902
Net income ¹	20,101	42,309	19,360	16,093	17,838	26,873	24,528	24,054
Net Debt ¹	52,555	44,837	43,541	38,809	45,687	43,903	40,003	37,390
Reference price ²	21.96	28.03	32.75	31.00	36.88	43.53	43.53	43.53
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	2/3/22 A	2/2/23 A	2/1/24 A	1/30/25 A	2/5/26 A	-	-	-

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	13.66x	3.36x	6.47x	5.22%	1,719B
CHEVRON CORPORATION	12.33x	1.73x	5.73x	3.81%	371B
PETROCHINA COMPANY LIMITED	7.91x	0.6x	3.75x	6.61%	272B
TOTALENERGIES SE	7.56x	1.02x	4.03x	5.1%	179B
CNOOC LIMITED	5.52x	1.64x	2.63x	8.22%	142B
PETROBRAS	3.39x	1.51x	2.89x	12.58%	110B
EQUINOR ASA	8.02x	0.85x	2x	4.25%	92.51B
ENI S.P.A.	8.96x	0.77x	3.83x	5.06%	72.72B
Average	8.42x	1.43x	3.92x	6.35%	369.65B
Weighted average by Cap.	11.53x	2.47x	5.46x	5.55%