investorscraft@gmail.com

Intrinsic ValueShell plc (R6C.DE)

Previous Close22.78
Intrinsic Value
Upside potential
Previous Close
22.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shell plc is a global energy and petrochemical leader, operating across integrated gas, upstream exploration, oil products, and chemicals segments. The company’s diversified revenue streams include crude oil and natural gas extraction, LNG marketing, refining, and petrochemical production. Shell’s vertically integrated model allows it to capture value across the energy supply chain, from upstream production to downstream distribution. Its LNG and low-carbon initiatives position it as a transitional player in the evolving energy landscape. The company’s scale and technological expertise in deepwater drilling, gas-to-liquids, and carbon management reinforce its competitive edge. Shell maintains a strong market presence in Europe, Asia, and the Americas, leveraging its trading capabilities and infrastructure to optimize margins. Its strategic focus on decarbonization, including investments in renewables and hydrogen, aligns with global energy transition trends while balancing traditional hydrocarbon profitability.

Revenue Profitability And Efficiency

Shell reported FY2021 revenue of €261.5 billion, with net income of €20.6 billion, reflecting a recovery in energy demand post-pandemic. Diluted EPS stood at €2.56, supported by higher commodity prices and operational efficiency. Operating cash flow of €45.1 billion underscored robust cash generation, while capital expenditures of €19 billion highlighted continued investment in upstream and low-carbon projects. The company’s integrated model helped mitigate volatility in individual segments.

Earnings Power And Capital Efficiency

Shell’s earnings power is driven by its diversified portfolio, with LNG and trading activities providing stability amid oil price fluctuations. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex. Its €36.4 billion dividend payout for FY2021 reflects a commitment to shareholder returns, supported by strong free cash flow generation.

Balance Sheet And Financial Health

Shell’s balance sheet remains solid, with €37 billion in cash and equivalents against €89.1 billion in total debt. The company’s leverage is manageable, given its cash flow resilience and asset liquidity. Its ability to fund dividends and strategic investments while maintaining financial flexibility underscores its investment-grade credit profile.

Growth Trends And Dividend Policy

Shell’s growth strategy balances traditional energy investments with low-carbon initiatives, including renewables and hydrogen. The company’s dividend policy remains a priority, with FY2021 dividends of €38.41 per share reflecting a yield competitive with peers. Share buybacks and debt reduction further enhance capital returns.

Valuation And Market Expectations

Shell’s valuation reflects its transitional role in the energy sector, trading at a discount to pure-play renewables but with a premium for integrated resilience. Market expectations hinge on its ability to balance hydrocarbon cash flows with decarbonization investments.

Strategic Advantages And Outlook

Shell’s strategic advantages include its global scale, trading prowess, and technological leadership in LNG and carbon capture. The outlook remains cautiously optimistic, with energy transition investments expected to complement core profitability. Macro risks include commodity price volatility and regulatory shifts.

Sources

Shell plc FY2021 Annual Report, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount