Shell (SHEL) Financials: Revenue & Earnings
SHEL$107.86+2.67 +2.54%
$306.45B
Market Cap
11.68
P/E
8.53
Forward P/E
59
Score
Shell (SHEL) Financials: Revenue & Earnings
SHEL price $107.86 +2.67 +2.54%
- Ticker
- SHEL
- Price
- $107.86
- Change
- +2.67 +2.54%
- Market cap ?
- $306.45B
- P/E ?
- 11.68
- Forward P/E ?
- 8.53
- Dividend yield ?
- 2.82%
- Beta ?
- -0.22
- Sector
- Energy
- Industry
- Oil & Gas Integrated
- Stocklytics score
- 59
- Value
- 61
- Quality
- 51
- Growth
- 66
Stocklytics score rationale: value 61, quality 51, growth 66.
Financials
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 233591000000 | 305179000000 | 388379000000 | 344877000000 | 180543000000 | 261504000000 | 381314000000 | 316620000000 | 284312000000 | 266886000000 |
Shell plc, a distinguished energy and petrochemical corporation, is headquartered in London, United Kingdom, and was originally founded in 1907. Known as Royal Dutch Shell plc until its name change in January 2022, the company maintains a formidable global presence, conducting operations across Europe, Asia, Oceania, Africa, and both North and South America. Its comprehensive business activities are categorized into…
Fair value
SHEL fair value $154.21. Price $107.86. Price is 30% below fair value.
Below fair value, but more expensive than usual. A smaller discount than on 96% of days in the past 5 years.
Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.
Calculated with a 10-year free-cash-flow discount. Starting free cash flow 31.55B. Growth 0.00%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 10.00%. Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 2.84B. Net debt 74.36B. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the median P/E of the company's industry. That median uses listed stocks worth at least $10 billion with a positive P/E of 100 or below, and the industry needs at least eight of them. Otherwise the sector median is used when that group also has at least eight, then the market median of those large companies. The multiple used is the lower of that median and 1.25 times the stock's own 10-year median P/E, then kept between 8 and 30. If the stock has no 10-year median, the peer median is kept between 8 and 30. Fair value is the average of the cash-flow value and the earnings value when both exist. Card and credit companies use the earnings value only, because changes in customer receivables distort free cash flow. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.
Earnings
| Date | EPS actual | EPS estimate | Revenue | Revenue estimate |
|---|---|---|---|---|
| 2027-02-04 | — | 3.34 | — | 95.14B |
| 2026-10-29 | 3.86 | 3.60 | 92.85B | 93.25B |
| 2026-07-30 | 3.52 | 3.23 | 94.66B | 86.22B |
| 2026-05-07 | 2.44 | 2.14 | 69.69B | 77.54B |
| 2026-02-05 | 1.14 | 1.21 | 64.09B | 62.64B |
| 2025-10-30 | 1.86 | 1.72 | 67.74B | 67.73B |
| 2025-07-31 | 1.42 | 1.13 | 65.41B | 70.23B |
| 2025-05-02 | 1.84 | 1.54 | 69.23B | 70.86B |
| 2025-01-30 | 1.20 | 1.74 | 66.28B | 65.02B |
| 2024-10-31 | 2.36 | 1.66 | 71.09B | 61.34B |
| 2024-08-01 | 1.97 | 1.82 | 74.46B | 61.33B |
| 2024-05-02 | 2.38 | 1.87 | 72.48B | 82.04B |
| 2024-02-01 | 2.22 | 1.94 | 78.73B | 76.86B |
| 2023-11-02 | 1.86 | 1.85 | 76.35B | 83.74B |
| 2023-07-27 | 1.50 | 1.59 | 74.58B | 66.81B |
| 2023-05-04 | 2.78 | 2.30 | 86.96B | 77.96B |
| 2023-02-02 | 2.76 | 2.10 | 101.30B | 94.35B |
| 2022-10-27 | 2.58 | 2.68 | 95.75B | 71.85B |
| 2022-07-28 | 3.06 | 3.04 | 100.06B | 93.11B |
| 2022-05-05 | 2.38 | 2.12 | 84.20B | 81.46B |
| 2022-02-03 | 1.66 | 1.41 | 85.28B | 66.89B |
| 2021-10-28 | 1.06 | 1.45 | 60.04B | — |
| 2021-07-29 | 1.42 | 1.26 | 60.52B | — |
| 2021-04-29 | 0.82 | 0.79 | 55.66B | — |
| 2021-02-04 | 0.10 | 0.17 | 43.99B | — |
| 2020-10-29 | 0.24 | 0.02 | 44.02B | — |
| 2020-07-30 | 0.16 | -0.26 | 32.50B | — |
| 2020-04-30 | 0.74 | 0.57 | 60.03B | — |
| 2020-01-30 | 0.74 | 0.88 | 84.01B | — |
| 2019-10-31 | 1.18 | 1.04 | 86.59B | — |
| 2019-08-01 | 0.84 | 1.25 | 90.54B | — |
| 2019-05-02 | 1.30 | 1.05 | 83.73B | — |
| 2019-01-31 | 1.38 | 1.29 | 102.23B | — |
| 2018-11-01 | 1.34 | 1.50 | 100.15B | — |
| 2018-07-26 | 1.12 | 1.45 | 96.77B | — |
| 2018-04-26 | 1.32 | 1.25 | 89.23B | — |
| 2018-02-01 | 1.20 | 1.00 | 85.42B | — |
| 2017-11-02 | 0.99 | 0.84 | 75.83B | — |
| 2017-07-27 | 0.86 | 0.75 | 72.13B | — |
| 2017-05-04 | 0.92 | 0.75 | 71.80B | — |
Dividends
Yield 2.80%. Payout ratio 32.48%. Frequency Quarterly.
Safety score 100/100 · Safe. Payout ratio is 32% of earnings. Dividends use less than 40% of free cash flow. Dividends were paid in 42 separate years. Yield is 2.8%, in a range that is usually sustainable.
| Ex-date | Dividend | Record | Payment | Frequency |
|---|---|---|---|---|
| 2026-08-14 | $0.78 | 2026-08-14 | 2026-09-21 | Quarterly |
| 2026-05-22 | $0.78 | 2026-05-22 | 2026-06-29 | Quarterly |
| 2026-02-20 | $0.74 | 2026-02-20 | 2026-03-30 | Quarterly |
| 2025-11-14 | $0.72 | 2025-11-14 | 2025-12-18 | Quarterly |
| 2025-08-15 | $0.72 | 2025-08-15 | 2025-09-22 | Quarterly |
| 2025-05-16 | $0.72 | 2025-05-16 | 2025-06-23 | Quarterly |
| 2025-02-14 | $0.72 | 2025-02-14 | 2025-03-24 | Quarterly |
| 2024-11-15 | $0.69 | 2024-11-15 | 2024-12-19 | Quarterly |
| 2024-08-16 | $0.69 | 2024-08-16 | 2024-09-23 | Quarterly |
| 2024-05-16 | $0.69 | 2024-05-17 | 2024-06-24 | Quarterly |
| 2024-02-15 | $0.69 | 2024-02-16 | 2024-03-25 | Quarterly |
| 2023-11-16 | $0.66 | 2023-11-17 | 2023-12-20 | Quarterly |
| 2023-08-10 | $0.66 | 2023-08-11 | 2023-09-18 | Quarterly |
| 2023-05-18 | $0.57 | 2023-05-19 | 2023-06-26 | Quarterly |
| 2023-02-16 | $0.57 | 2023-02-17 | 2023-03-27 | Quarterly |
| 2022-11-09 | $0.50 | 2022-11-11 | 2022-12-19 | Quarterly |
| 2022-08-11 | $0.50 | 2022-08-12 | 2022-09-20 | Quarterly |
| 2022-05-19 | $0.50 | 2022-05-20 | 2022-06-27 | Quarterly |
| 2022-02-17 | $0.48 | 2022-02-18 | 2022-03-28 | Quarterly |
| 2021-11-10 | $0.48 | 2021-11-12 | 2021-12-20 | Quarterly |
| 2021-08-12 | $0.48 | 2021-08-13 | 2021-09-20 | Quarterly |
| 2021-05-13 | $0.35 | 2021-05-14 | 2021-06-21 | Quarterly |
| 2021-02-18 | $0.33 | 2021-02-19 | 2021-03-29 | Quarterly |
| 2020-11-12 | $0.33 | 2020-11-13 | 2020-12-16 | Quarterly |
| 2020-08-13 | $0.32 | 2020-08-14 | 2020-09-21 | Quarterly |
| 2020-05-14 | $0.32 | 2020-05-15 | 2020-06-22 | Quarterly |
| 2020-02-13 | $0.94 | 2020-02-14 | 2020-03-23 | Quarterly |
| 2019-11-14 | $0.94 | 2019-11-15 | 2019-12-18 | Quarterly |
| 2019-08-15 | $0.94 | 2019-08-16 | 2019-09-23 | Quarterly |
| 2019-05-16 | $0.94 | 2019-05-17 | 2019-06-24 | Quarterly |
| 2019-02-14 | $0.94 | 2019-02-15 | 2019-03-25 | Quarterly |
| 2018-11-15 | $0.94 | 2018-11-16 | 2018-12-19 | Quarterly |
| 2018-08-09 | $0.94 | 2018-08-10 | 2018-09-17 | Quarterly |
| 2018-05-10 | $0.94 | 2018-05-11 | 2018-06-18 | Quarterly |
| 2018-02-15 | $0.94 | 2018-02-16 | 2018-03-26 | Quarterly |
| 2017-11-16 | $0.94 | 2017-11-17 | 2017-12-20 | Quarterly |
| 2017-08-09 | $0.94 | 2017-08-11 | 2017-09-18 | Quarterly |
| 2017-05-17 | $0.94 | 2017-05-19 | 2017-06-26 | Quarterly |
| 2017-02-15 | $0.94 | 2017-02-17 | 2017-03-27 | Quarterly |
| 2016-11-08 | $0.94 | 2016-11-11 | 2016-12-02 | Quarterly |
| 2016-08-10 | $0.94 | 2016-08-12 | 2016-09-19 | Quarterly |
| 2016-05-18 | $0.94 | 2016-05-20 | 2016-06-27 | Quarterly |
| 2016-02-17 | $0.94 | 2016-02-19 | 2016-03-29 | Quarterly |
| 2015-11-10 | $0.94 | 2015-11-13 | 2015-12-18 | Quarterly |
| 2015-08-12 | $0.94 | 2015-08-14 | 2015-09-21 | Quarterly |
| 2015-05-13 | $0.94 | 2015-05-15 | 2015-06-22 | Quarterly |
| 2015-02-11 | $0.94 | 2015-02-13 | 2015-03-20 | Quarterly |
| 2014-11-12 | $0.94 | 2014-11-14 | 2014-12-22 | Quarterly |
| 2014-08-13 | $0.94 | 2014-08-15 | 2014-09-25 | Quarterly |
| 2014-05-14 | $0.94 | 2014-05-16 | 2014-06-26 | Quarterly |
| 2014-02-12 | $0.90 | 2014-02-14 | 2014-03-27 | Quarterly |
| 2013-11-13 | $0.90 | 2013-11-15 | 2013-12-23 | Quarterly |
| 2013-08-14 | $0.90 | — | — | Quarterly |
| 2013-05-15 | $0.90 | — | — | Quarterly |
| 2013-02-13 | $0.86 | — | — | Quarterly |
| 2012-11-14 | $0.86 | — | — | Quarterly |
| 2012-08-08 | $0.86 | — | — | Quarterly |
| 2012-05-09 | $0.86 | — | — | Quarterly |
| 2012-02-15 | $0.84 | — | — | Quarterly |
| 2011-11-02 | $0.84 | — | — | Quarterly |
| 2011-08-03 | $0.84 | — | — | Quarterly |
| 2011-05-11 | $0.84 | — | — | Quarterly |
| 2011-02-09 | $0.84 | — | — | Quarterly |
| 2010-11-03 | $0.84 | — | — | Quarterly |
| 2010-08-04 | $0.84 | — | — | Quarterly |
| 2010-05-05 | $0.84 | — | — | Quarterly |
| 2010-02-10 | $0.84 | — | — | Quarterly |
| 2009-11-04 | $0.84 | — | — | Quarterly |
| 2009-08-05 | $0.84 | — | — | Quarterly |
| 2009-05-06 | $0.84 | — | — | Quarterly |
| 2009-02-04 | $0.80 | — | — | Quarterly |
| 2008-11-05 | $0.80 | — | — | Quarterly |
| 2008-08-06 | $0.80 | — | — | Quarterly |
| 2008-05-14 | $0.80 | — | — | Quarterly |
| 2008-02-06 | $0.72 | — | — | Quarterly |
| 2007-10-31 | $0.72 | — | — | Quarterly |
| 2007-08-01 | $0.72 | — | — | Quarterly |
| 2007-05-09 | $0.72 | — | — | Quarterly |
| 2007-02-07 | $0.65 | — | — | Quarterly |
| 2006-11-01 | $0.63 | — | — | Quarterly |
Insider trades
| Date | Insider | Action | Shares | Price | Value |
|---|---|---|---|---|---|
| No data yet. | |||||
Institutional holders
| Holder | Shares | Change | Change % | Value |
|---|---|---|---|---|
| No data yet. | ||||
Earnings and financials
Shell plc (SHEL) trades at $107.86, with a market cap of $306.45B and a trailing P/E of 11.68. Revenue below is the annual history on file. It describes what the business has already reported. It is not a forecast and it is not a recommendation.
Financials
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 233591000000 | 305179000000 | 388379000000 | 344877000000 | 180543000000 | 261504000000 | 381314000000 | 316620000000 | 284312000000 | 266886000000 |
Insights · Dividends · Forecast · Financials · Learn