DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Shell plc (SHEL)

Energy | Oil & Gas Integrated

Today's Price

$94.06

Today's Fair Value

$154.22 +63.96%

Margin of Safety

+39.01%

Projected Value (5Y)

$248.38 +164.07%

Dividends Paid (5Y)

$17.27

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.82% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.89% | CAGR (5y): -5.26%

Dividend Growth Rate

Regression: -4.07% | CAGR (5y): 15.13%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.58x)

Discount Rate