RDSA.AS
Royal Dutch Shell PLC
Price:  
23.43 
EUR
Volume:  
10,415,100.00
Netherlands | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RDSA.AS Intrinsic Value

-14.20 %
Upside

What is the intrinsic value of RDSA.AS?

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

Is RDSA.AS undervalued or overvalued?

Based on its market price of 23.43 EUR and our intrinsic valuation, Royal Dutch Shell PLC (RDSA.AS) is overvalued by 14.20%.

23.43 EUR
Stock Price
20.11 EUR
Intrinsic Value
Intrinsic Value Details

RDSA.AS Intrinsic Value - Valuation Summary

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%

RDSA.AS Intrinsic Value - Key Valuation Metrics

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%