As of 2025-06-05, the Intrinsic Value of Royal Dutch Shell PLC (RDSA.AS) is 20.11 EUR. This RDSA.AS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 23.43 EUR, the upside of Royal Dutch Shell PLC is -14.20%.
The range of the Intrinsic Value is 7.67 - 71.59 EUR
Based on its market price of 23.43 EUR and our intrinsic valuation, Royal Dutch Shell PLC (RDSA.AS) is overvalued by 14.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (20.60) - (13.67) | (15.02) | -164.1% |
| DCF (Growth 10y) | 7.67 - 71.59 | 20.11 | -14.2% |
| DCF (EBITDA 5y) | (6.06) - (2.05) | (1,087.84) | -123450.0% |
| DCF (EBITDA 10y) | (0.25) - 7.64 | 3.37 | -85.6% |
| Fair Value | 6.35 - 6.35 | 6.35 | -72.90% |
| P/E | 5.30 - 6.74 | 6.07 | -74.1% |
| EV/EBITDA | 4.82 - 16.71 | 11.22 | -52.1% |
| EPV | 60.45 - 84.45 | 72.45 | 209.2% |
| DDM - Stable | 5.33 - 20.06 | 12.69 | -45.8% |
| DDM - Multi | (4.61) - (6.67) | (5.15) | -122.0% |
| Market Cap (mil) | 181,830.53 |
| Beta | 1.15 |
| Outstanding shares (mil) | 7,758.93 |
| Enterprise Value (mil) | 232,339.14 |
| Market risk premium | 6.62% |
| Cost of Equity | 9.63% |
| Cost of Debt | 4.84% |
| WACC | 7.48% |