Company Valuation: Shell plc

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 231,398 136,430 167,813 196,279 213,695 205,065 205,065 -
Change - -41.04% 23% 16.96% 8.87% -4.04% 0% -
Enterprise Value (EV) 1 309,768 211,816 220,368 241,116 257,236 230,923 242,641 241,500
Change - -31.62% 4.04% 9.41% 6.69% -10.23% -0.6% -0.47%
P/E ratio 15.2x -6.37x 8.54x 4.91x 11.5x 12.3x 8.9x 8.17x
PBR 1.29x 0.89x 0.98x 1.03x 1.15x 1.06x 1.09x 1.02x
PEG - 0x -0x 0x -0.2x -1.1x 0.4x 0.91x
Capitalization / Revenue 0.67x 0.76x 0.64x 0.51x 0.67x 0.68x 0.73x 0.74x
EV / Revenue 0.9x 1.17x 0.84x 0.63x 0.81x 0.81x 0.87x 0.87x
EV / EBITDA 5.15x 7.87x 4.01x 2.86x 3.75x 3.51x 4.12x 4.13x
EV / EBIT 9.85x 19.7x 6.73x 3.85x 6.91x 5.36x 7.15x 7.14x
EV / FCF 16.1x 10.2x 5.46x 5.26x 7.06x 5.84x 9.34x 9.5x
FCF Yield 6.2% 9.83% 18.3% 19% 14.2% 17.1% 10.7% 10.5%
Dividend per Share 2 1.88 0.653 0.8935 0.99 1.294 1.39 1.447 1.52
Rate of return 6.35% 3.69% 4.07% 3.53% 3.95% 4.48% 4.31% 4.53%
EPS 2 1.95 -2.78 2.57 5.71 2.85 2.53 3.766 4.103
Distribution rate 96.4% -23.5% 34.8% 17.3% 45.4% 54.9% 38.4% 37%
Net sales 1 344,877 180,543 261,504 381,314 316,620 284,312 279,717 277,152
EBITDA 1 60,148 26,915 55,004 84,289 68,538 65,803 58,944 58,410
EBIT 1 31,447 10,758 32,734 62,621 37,248 43,100 33,947 33,826
Net income 1 15,843 -21,680 20,101 42,309 19,360 16,093 22,178 22,544
Net Debt 1 78,370 75,386 52,555 44,837 43,541 38,809 37,577 36,435
Reference price 2 29.60 17.72 21.96 28.03 32.75 33.53 33.53 33.53
Nbr of stocks (in thousands) 7,842,982 7,772,923 7,640,301 7,003,503 6,524,109 6,115,031 6,115,031 -
Announcement Date 1/30/20 2/4/21 2/3/22 2/2/23 2/1/24 1/30/25 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
10.95x0.83x3.82x4.15% 205B
16.69x3.83x7.61x6.58% 1,792B
15.67x1.53x6.79x4.13% 283B
6.38x0.47x2.95x7.93% 200B
8.46x0.8x3.87x5.53% 137B
5.53x1.5x3.04x19.11% 86.79B
7.99x0.71x1.83x10.39% 68.42B
11.07x1.58x4.74x3.82% 50.35B
9.99x0.69x3.27x7.1% 44.81B
Average 10.30x 1.33x 4.21x percentage-no-prefix 318.58B
Weighted average by Cap. 14.32x 2.78x 6.36x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield