SHEL.L
Shell PLC
Price:  
2,486.50 
GBP
Volume:  
8,006,885.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHEL.L Intrinsic Value

39.50 %
Upside

What is the intrinsic value of SHEL.L?

As of 2025-05-04, the Intrinsic Value of Shell PLC (SHEL.L) is 3,469.88 GBP. This SHEL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,486.50 GBP, the upside of Shell PLC is 39.50%.

The range of the Intrinsic Value is 2,502.67 - 5,525.08 GBP

Is SHEL.L undervalued or overvalued?

Based on its market price of 2,486.50 GBP and our intrinsic valuation, Shell PLC (SHEL.L) is undervalued by 39.50%.

2,486.50 GBP
Stock Price
3,469.88 GBP
Intrinsic Value
Intrinsic Value Details

SHEL.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2,502.67 - 5,525.08 3,469.88 39.5%
DCF (Growth 10y) 2,273.55 - 4,529.90 3,005.08 20.9%
DCF (EBITDA 5y) 1,738.02 - 2,145.08 2,030.23 -18.4%
DCF (EBITDA 10y) 1,921.07 - 2,430.34 2,229.44 -10.3%
Fair Value 1,039.22 - 1,039.22 1,039.22 -58.21%
P/E 1,035.06 - 1,521.41 1,279.39 -48.5%
EV/EBITDA 2,039.82 - 2,590.74 2,456.89 -1.2%
EPV 6,674.58 - 8,703.78 7,689.18 209.2%
DDM - Stable 1,403.44 - 3,443.90 2,423.68 -2.5%
DDM - Multi 1,845.32 - 3,300.59 2,347.43 -5.6%

SHEL.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 145,097.00
Beta 1.14
Outstanding shares (mil) 58.35
Enterprise Value (mil) 182,737.81
Market risk premium 5.98%
Cost of Equity 10.90%
Cost of Debt 4.87%
WACC 8.70%