YMTracker DRIPCalc v2 Launch sale

NEW Our free Dividend Tracker is live — see what your stocks pay you

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Shell plc SHEL | NYSE

$95.28 $0.14 | 0.15%

SIGNAL:

Signal available — unlock to view

|2026-09-28 |F&G 60 |RSI 54.3

Add to favoritesFavorite

Company Overview:

Market Cap: $265.88B

Trailing PE: 10.5x

FWD PE *: 9.6x

Payout Ratio (TTM): 32.2%

52-Week Range: $68.63 - $99.16

* Forward PE is based on street estimates.

10 Year SHEL Performance Metrics:

Total Return (with DRIP): 208.8% (11.94% CAGR)

Total Return (no DRIP): 145.6% (9.40% CAGR)

Share Price: 90.3% (6.65% CAGR)

Yield on Cost (with DRIP): 10.13%

Total Invested: $10,000

Total Value (with DRIP): $30,883

Total Return $ (with DRIP): $20,883

Dividend Increase: -16.9% (-1.88% CAGR)

Dividend Yield (FWD): 3.28% ($3.12)

SHEL 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

SHEL Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

SHEL Price CAGR:1Y: 33.20%2Y: 20.20%5Y: 16.41%10Y: 6.65%

SHEL Dividend Charts

SHEL - Dividends

SHEL Dividend CAGR:1Y: 7.25%2Y: 5.82%5Y: 10.22%10Y: -1.83%

SHEL - Dividend Payout Ratio

SHEL Dividend Payout Ratio CAGR:1Y: -66.06%2Y: -43.16%5Y: -12.15%10Y: -20.85%

SHEL - Dividend to Free Cash Flow Ratio

SHEL Dividend to FCF Ratio CAGR:1Y: -61.98%2Y: -28.05%5Y: -4.46%10Y: 0.00%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

Most Popular

Premium

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

Ultra

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

SHEL Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

SHEL - Revenue

SHEL Revenue CAGR:1Y: 44.73%2Y: 12.75%5Y: 9.36%10Y: 4.95%

SHEL - Earnings Per Share (EPS)

SHEL EPS CAGR:1Y: 220.00%2Y: 86.84%5Y: 34.27%10Y: 29.04%

SHEL - Net Income

🔓 See the full chart40% off right now · 7-day free trial

SHEL Net Income CAGR:1Y: 200.06%2Y: 75.28%5Y: 25.81%10Y: 24.84%

SHEL - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

SHEL EBITDA CAGR:1Y: 74.10%2Y: 23.51%5Y: 10.37%10Y: 10.78%

SHEL - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

SHEL Free Cash Flow CAGR:1Y: 168.24%2Y: 38.56%5Y: 15.72%10Y: 0.00%

SHEL - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

SHEL Free Cash Flow / Share CAGR:1Y: 202.33%2Y: 48.21%5Y: 7.66%10Y: 0.00%

SHEL - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

SHEL Operating Income CAGR:1Y: 152.40%2Y: 37.35%5Y: 24.48%10Y: 24.25%

SHEL - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

SHEL Gross Profit CAGR:1Y: 89.92%2Y: 24.61%5Y: 20.04%10Y: 16.89%

SHEL - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

SHEL Shares Outstanding CAGR:1Y: -6.12%2Y: -6.28%5Y: -6.38%10Y: -3.50%

SHEL - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

SHEL Share Buybacks CAGR:1Y: -15.06%2Y: -13.19%5Y: 331.76%10Y: -11.84%

SHEL - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

SHEL Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

SHEL - Expenses

🔓 See the full chart40% off right now · 7-day free trial

SHEL Expenses CAGR:1Y: -26.04%2Y: -4.77%5Y: -0.97%10Y: -3.57%

SHEL - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

SHEL - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

SHEL - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

SHEL - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

SHEL - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

SHEL - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

SHEL - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

SHEL Actual Revenue CAGR:1Y: 44.73%2Y: 12.75%5Y: 9.36%10Y: 4.95%

SHEL - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

SHEL Actual EPS CAGR:1Y: 220.00%2Y: 86.84%5Y: 34.27%10Y: 29.04%

SHEL - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

SHEL Actual Net Income CAGR:1Y: 200.06%2Y: 75.28%5Y: 25.81%10Y: 24.84%

SHEL - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

SHEL Actual EBITDA CAGR:1Y: 74.10%2Y: 23.51%5Y: 10.37%10Y: 10.78%

Ratios, Profit Margins & Return on Capital:

SHEL - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

SHEL Net Profit Margin CAGR:1Y: 107.44%2Y: 55.62%5Y: 15.09%10Y: 18.98%

SHEL - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

SHEL Gross Profit Margin CAGR:1Y: 31.27%2Y: 10.52%5Y: 9.77%10Y: 11.39%

SHEL - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

SHEL Price to Earnings CAGR:1Y: -67.41%2Y: -44.77%5Y: -15.27%10Y: -20.06%

SHEL - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

SHEL Price To Sales Ratio CAGR:1Y: -32.01%2Y: -14.00%5Y: -2.46%10Y: -4.87%

SHEL - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

SHEL Return on Capital Employed CAGR:1Y: 151.95%2Y: 38.93%5Y: 25.87%10Y: 25.96%

SHEL - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

SHEL Return on Invested Capital CAGR:1Y: 185.18%2Y: 64.41%5Y: 15.89%10Y: 15.32%

SHEL Dividends Info:

Annual Dividend: $3.1248

Forward Yield: 3.28%

Ex-Dividend Date: 2026-08-14

Lifetime Dividends / Share: $91.97

SHEL Dividend History: Dates, Payments & Yield list

Below is a schedule of all SHEL dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
08/14/2026	09/21/2026	$0.781	3.45%	3.35%	$93.27
05/22/2026	06/29/2026	$0.781	3.65%	4.06%	$76.89
02/20/2026	03/30/2026	$0.744	3.73%	3.21%	$92.74
11/14/2025	12/18/2025	$0.716	3.78%	4.02%	$71.31
08/15/2025	09/22/2025	$0.716	3.99%	4.03%	$71.05
05/16/2025	06/23/2025	$0.716	4.3%	4.04%	$70.84
02/14/2025	03/24/2025	$0.716	4.27%	4.02%	$71.28
11/15/2024	12/19/2024	$0.688	4.2%	4.53%	$60.78
08/16/2024	09/23/2024	$0.688	3.79%	3.98%	$69.08
08/15/2024	09/23/2024	$0.688	3.76%	3.98%	$69.08
05/16/2024	06/24/2024	$0.688	3.84%	3.85%	$71.42
02/15/2024	03/25/2024	$0.688	4.33%	4.08%	$67.42
11/16/2023	12/20/2023	$0.662	4.1%	4.07%	$65.06
08/10/2023	09/18/2023	$0.662	4.25%	4.06%	$65.23
05/18/2023	06/26/2023	$0.575	3.83%	3.82%	$60.20
02/16/2023	03/27/2023	$0.575	3.72%	4.12%	$55.84
11/09/2022	12/19/2022	$0.500	3.77%	3.6%	$55.52
08/11/2022	09/20/2022	$0.500	3.71%	3.78%	$52.85
05/19/2022	06/27/2022	$0.500	3.42%	3.86%	$51.84
11/10/2021	12/20/2021	$0.480	4.32%	4.58%	$41.93
08/12/2021	09/20/2021	$0.480	4.67%	4.86%	$39.49
05/13/2021	06/21/2021	$0.347	3.55%	3.43%	$40.48
02/18/2021	03/29/2021	$0.333	3.41%	3.29%	$40.52
11/12/2020	12/16/2020	$0.333	4.35%	3.52%	$37.83
08/13/2020	09/21/2020	$0.320	4.04%	4.87%	$26.31
05/14/2020	06/22/2020	$0.320	4.24%	3.72%	$34.41
02/13/2020	03/23/2020	$0.940	7.37%	14.01%	$26.83
11/14/2019	12/18/2019	$0.940	6.36%	6.43%	$58.52
08/15/2019	09/23/2019	$0.940	6.83%	6.43%	$58.50
05/16/2019	06/24/2019	$0.940	5.85%	5.71%	$65.86
02/14/2019	03/25/2019	$0.940	6.05%	5.99%	$62.79
11/15/2018	12/19/2018	$0.940	6.1%	6.61%	$56.90
08/09/2018	09/17/2018	$0.940	5.72%	5.8%	$64.78
05/10/2018	06/18/2018	$0.940	5.29%	5.56%	$67.60
02/15/2018	03/26/2018	$0.940	5.81%	5.86%	$64.18
11/16/2017	12/20/2017	$0.940	6.11%	5.78%	$65.10
08/09/2017	09/18/2017	$0.940	6.62%	6.54%	$57.46
05/17/2017	06/26/2017	$0.940	6.81%	7.17%	$52.46
02/15/2017	03/27/2017	$0.940	7.05%	7.19%	$52.27
11/08/2016	12/02/2016	$0.940	7.44%	7.24%	$51.92
08/10/2016	09/19/2016	$0.940	7.68%	7.93%	$47.42
05/18/2016	06/27/2016	$0.940	7.58%	7.38%	$50.98
02/17/2016	03/29/2016	$0.940	8.15%	7.82%	$48.06
11/10/2015	12/18/2015	$0.940	7.44%	8.6%	$43.71
08/12/2015	09/21/2015	$0.940	6.42%	7.61%	$49.42
05/13/2015	06/22/2015	$0.940	5.94%	6.36%	$59.11
02/11/2015	03/20/2015	$0.940	5.82%	6.11%	$61.53
11/12/2014	12/22/2014	$0.940	5.46%	5.52%	$68.16
08/13/2014	09/25/2014	$0.940	4.76%	4.93%	$76.34
05/14/2014	06/26/2014	$0.940	4.78%	4.58%	$82.10
02/12/2014	03/27/2014	$0.900	5.13%	4.97%	$72.46
11/13/2013	12/23/2013	$0.900	5.48%	5.14%	$70.10
08/14/2013	08/16/2013	$0.900	5.64%	5.63%	$64.00
05/15/2013	05/17/2013	$0.900	5.33%	5.31%	$67.80
02/13/2013	02/15/2013	$0.860	5.14%	5.24%	$65.62
11/14/2012	11/16/2012	$0.860	5.2%	5.29%	$65.03
08/08/2012	08/10/2012	$0.860	4.87%	4.85%	$70.92
05/09/2012	05/11/2012	$0.860	5.2%	5.22%	$65.95
02/15/2012	02/17/2012	$0.840	4.67%	4.61%	$72.87
11/02/2011	11/04/2011	$0.840	4.88%	4.8%	$69.96
08/03/2011	08/05/2011	$0.840	4.84%	5.22%	$64.40
05/11/2011	05/13/2011	$0.840	4.69%	4.83%	$69.63
02/09/2011	02/11/2011	$0.840	4.85%	4.91%	$68.40
11/03/2010	11/05/2010	$0.840	5%	4.95%	$67.91
08/04/2010	08/06/2010	$0.840	5.8%	5.81%	$57.83
05/05/2010	05/07/2010	$0.840	5.84%	6.21%	$54.14
02/10/2010	02/12/2010	$0.840	6.25%	6.16%	$54.55
11/04/2009	11/06/2009	$0.840	5.66%	5.57%	$60.33
08/05/2009	08/07/2009	$0.840	6.47%	6.48%	$51.89
05/06/2009	05/08/2009	$0.840	6.99%	6.74%	$49.83
02/04/2009	02/06/2009	$0.800	6.4%	6.18%	$51.82
11/05/2008	11/07/2008	$0.800	5.79%	5.93%	$53.92
08/06/2008	08/08/2008	$0.800	4.58%	4.73%	$67.61
05/14/2008	05/16/2008	$0.800	4.03%	3.84%	$83.31
02/06/2008	02/08/2008	$0.720	4.21%	4.26%	$67.53
10/31/2007	11/02/2007	$0.720	3.29%	3.36%	$85.65
08/01/2007	08/03/2007	$0.720	3.72%	3.87%	$74.42
05/09/2007	05/11/2007	$0.720	4.05%	4.11%	$70.10
02/07/2007	02/09/2007	$0.650	3.86%	3.91%	$66.53
11/01/2006	11/03/2006	$0.629	3.67%	3.64%	$69.21
08/02/2006	08/04/2006	$0.631	3.56%	3.55%	$71.15
05/10/2006	05/12/2006	$0.631	3.65%	3.72%	$67.77
02/08/2006	02/10/2006	$0.557	3.54%	3.55%	$62.67
11/02/2005	11/04/2005	$0.556	3.59%	3.61%	$61.56
08/03/2005	08/05/2005	$0.554	3.46%	3.5%	$63.32
04/29/2005	05/04/2005	$0.591	4.06%	4%	$59.04
02/04/2005	02/09/2005	$1.326	8.93%	9.14%	$58.07
07/30/2004	08/04/2004	$0.901	7.16%	7.2%	$50.07
04/28/2004	04/30/2004	$1.207	10.12%	9.92%	$48.66
07/25/2003	07/30/2003	$0.850	7.61%	7.84%	$43.34
04/24/2003	04/28/2003	$1.102	10.47%	10.57%	$41.69
08/02/2002	08/07/2002	$0.697	6.6%	6.32%	$44.10
05/17/2002	05/22/2002	$0.883	6.33%	6.39%	$55.30
08/03/2001	08/08/2001	$0.613	4.42%	4.51%	$54.41
05/18/2001	05/23/2001	$0.798	5.15%	5.3%	$60.29
08/04/2000	08/09/2000	$0.605	4.15%	4.06%	$59.63
05/10/2000	05/12/2000	$0.776	5.25%	5.05%	$61.38
08/06/1999	08/11/1999	$0.697	4.43%	4.27%	$65.31
05/10/1999	05/12/1999	$0.888	2.98%	3.02%	$58.88
09/14/1998	09/16/1998	$0.707	2.78%	2.81%	$50.31
05/12/1998	05/14/1998	$0.900	3.13%	3.14%	$57.31
09/15/1997	09/17/1997	$0.651	2.47%	2.41%	$54.00
05/15/1997	05/19/1997	$0.817	3.45%	3.46%	$47.25
09/16/1996	09/18/1996	$0.634	3.22%	3.3%	$38.47
05/17/1996	05/22/1996	$0.812	4.33%	4.27%	$38.03
09/18/1995	09/20/1995	$0.585	3.86%	3.8%	$30.78
05/19/1995	05/24/1995	$0.780	5.16%	5.03%	$31.00
09/19/1994	09/21/1994	$0.547	4.02%	4.11%	$26.63
05/20/1994	05/25/1994	$0.644	4.78%	4.83%	$26.69
09/13/1993	09/15/1993	$0.514	4.07%	4.09%	$25.13
05/14/1993	05/19/1993	$0.669	5.9%	5.93%	$22.56
09/14/1992	09/16/1992	$0.564	5.2%	5.2%	$21.69
05/15/1992	05/20/1992	$0.654	6.33%	6.26%	$20.88
09/16/1991	09/18/1991	$0.453	4.45%	4.43%	$20.44
05/17/1991	05/22/1991	$0.590	5.88%	5.81%	$20.31
09/18/1990	09/20/1990	$0.468	4.54%	4.62%	$20.25
05/22/1990	05/24/1990	$0.590	6.1%	6.19%	$19.06
09/19/1989	09/21/1989	$0.365	4.25%	4.28%	$17.06
05/16/1989	05/18/1989	$0.475	6.11%	6.14%	$15.47
09/20/1988	09/22/1988	$0.361	10.76%	10.91%	$6.61
05/17/1988	05/19/1988	$0.551	15.12%	15.16%	$7.27
09/15/1987	09/17/1987	$0.277	6.98%	6.96%	$7.94
05/19/1987	05/21/1987	$0.514	25.28%	25.79%	$7.97
09/16/1986	09/18/1986	$0.241	17.69%	17.31%	$5.57
05/20/1986	05/22/1986	$0.420	35.82%	35.44%	$4.74
09/17/1985	09/19/1985	$0.036	3.96%	3.88%	$3.70
05/24/1985	05/29/1985	$0.052	5.8%	5.83%	$3.54

Projected Future Returns & Dividends for SHEL

Based on past 10-year performance, here are SHEL growth metrics:

Share price CAGR of +6.65%
Dividend CAGR of -1.88%

Using SHEL CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	SHEL (DRIP)	SHEL - No DRIP
Current Price	$95.28	$95.28
Start Shares	104.95	104.95
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	132.26	104.95
Dividends Payment	$0.65	$0.65
Annual Dividends	$342	$271
Yield on cost	3.42%	2.71%
Share Price	$181.31	$181.31
Total Dividends	$3,424	$3,016
Final Value	$23,980	$22,045

Estimated Future Value + Dividends - SHEL

NOTE: Above numbers are our estimate based on SHEL's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

Most Popular

Premium

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

Ultra

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

Company Info

Shell plc (SHEL) had its IPO on 1994-10-31, and is traded on NYSE stock exchange.

Shell plc, a distinguished energy and petrochemical corporation, is headquartered in London, United Kingdom, and was originally founded in 1907. Known as Royal Dutch Shell plc until its name change in January 2022, the company maintains a formidable global presence, conducting operations across Europe, Asia, Oceania, Africa, and both North and South America. Its comprehensive business activities are categorized into several key divisions: Integrated Gas, Upstream, Marketing, Chemicals and Products, and Renewables and Energy Solutions. Shell's core operations involve the exploration for and extraction of crude oil, natural gas, and natural gas liquids. Beyond production, the company is deeply involved in the marketing, transportation, and strategic infrastructure development required to deliver these energy resources to consumers. This includes the manufacturing of gas-to-liquids fuels and a variety of other refined products. Shell also operates a substantial trading arm, dealing in commodities such as natural gas, liquefied natural gas (LNG), crude oil, electricity, and carbon emission rights. Its refining capabilities convert crude oil and various feedstocks into a wide range of essential products, including gasoline, diesel, aviation and marine fuels, lubricants, bitumen, and sulfur, while also developing low-carbon fuel alternatives. In the chemical sector, Shell is a significant producer of petrochemicals for industrial use, manufacturing base chemicals like ethylene, propylene, and aromatics, alongside intermediate chemicals such as styrene monomer, propylene oxide, and various solvents. The company also manages oil sands assets. Looking to the future of energy, Shell is actively investing in and developing renewable solutions. This includes generating electricity from wind and solar power, pioneering hydrogen production and sales, and establishing a network of electric vehicle charging services. Furthermore, Shell promotes LNG as a viable fuel source for heavy-duty transportation.

SHEL website: https://www.shell.com

Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

Most Popular

Premium

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

Ultra

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

Loading signals…

DCF Model — SHEL

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $95.28

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own SHEL? See every dividend it's paid you

Add your SHEL shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every SHEL dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

Add SHEL free →

Free plan · up to 5 holdings