investorscraft@gmail.com

Intrinsic ValueShell plc (RDSA.L)

Previous Close£1,895.20
Intrinsic Value
Upside potential
Previous Close
£1,895.20

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 with a diversified portfolio spanning upstream exploration, integrated gas, downstream refining, and chemicals. The company operates across the entire energy value chain, from extracting crude oil and natural gas to marketing refined products like gasoline, diesel, and petrochemicals. Its integrated model allows it to balance volatility in commodity prices while maintaining a strong presence in liquefied natural gas (LNG), where it is a market leader. Shell’s downstream operations include refining, trading, and retail networks, providing stability against upstream cyclicality. The firm also invests in lower-carbon initiatives, including biofuels and carbon-emission trading, positioning itself for the energy transition. With operations in over 70 countries, Shell leverages its scale, technological expertise, and trading capabilities to maintain competitive margins. Its brand strength and global infrastructure underpin its position as one of the largest integrated energy companies, competing with peers like BP and ExxonMobil.

Revenue Profitability And Efficiency

Shell reported revenue of £261.5 billion for FY 2021, reflecting robust commodity prices and recovering demand post-pandemic. Net income stood at £20.6 billion, with diluted EPS of £2.56, demonstrating strong profitability. Operating cash flow was £45.1 billion, supported by disciplined cost management and operational efficiency. Capital expenditures of £19 billion indicate continued investment in upstream projects and energy transition initiatives.

Earnings Power And Capital Efficiency

Shell’s earnings power is underpinned by its diversified operations, with integrated gas and downstream segments providing stable cash flows. The company’s return on capital reflects efficient asset utilization, though upstream margins remain sensitive to oil price fluctuations. Strong operating cash flow coverage of capital expenditures highlights disciplined reinvestment strategies.

Balance Sheet And Financial Health

Shell maintains a solid balance sheet with £36.97 billion in cash and equivalents, providing liquidity flexibility. Total debt of £89.09 billion is manageable given its cash flow generation and asset base. The company’s leverage is within industry norms, supported by its integrated business model and strong credit profile.

Growth Trends And Dividend Policy

Shell focuses on disciplined growth, balancing upstream investments with lower-carbon energy initiatives. The company paid a dividend of £12.46 per share in FY 2021, reflecting its commitment to shareholder returns. Future growth will likely hinge on LNG expansion, downstream optimization, and strategic decarbonization efforts.

Valuation And Market Expectations

Market expectations for Shell reflect its cyclical exposure to oil prices and long-term energy transition risks. The stock’s beta of 1.04 indicates moderate volatility relative to the broader market. Valuation metrics should account for its integrated model and evolving energy mix.

Strategic Advantages And Outlook

Shell’s strategic advantages include its global scale, integrated operations, and leadership in LNG. The company is well-positioned to navigate energy transition challenges, though long-term success will depend on its ability to balance traditional and low-carbon investments. Operational efficiency and cost discipline remain key to sustaining profitability in a volatile commodity environment.

Sources

Company filings, 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