Energy

Shell plc (SHEL)

$86.82
+1.65%
$233.8B
Market Cap
13.1
P/E Ratio
-0.24
Beta
3.71%
Dividend Yield
Piotroski 5/9Altman Z 2.5 Gray ZoneROIC−WACC +2.0%

Quantitative Summary

Deterministic

At 13.1x earnings — a 62% discount to the sector average of 34.8x — SHEL is in the lower valuation range. Financial health is average: Piotroski 5/9, Altman Z 2.5. DCF fair value of $65 implies 30% downside based on model assumptions.

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

The fundamental economics present a distinct dichotomy between capital efficiency and growth trajectory. A robust ROIC-WACC spread of 5.0% indicates that the business generates returns significantly exceeding its cost of capital, supported by a Piotroski F-Score of 5/9 which suggests moderate financial strength without recent deterioration signals. The DuPont decomposition reveals that this 10.2% ROE is primarily driven by operational leverage and asset intensity rather than margin expansion or turnover acceleration; specifically, the equity multiplier of 2.11x amplifies returns while a net margin of 6.7% remains constrained despite a gross margin of 15.9%. However, this structural quality contrasts sharply with a negative revenue growth rate of -6.1%, and an Altman Z-Score of 2.5 places the firm in a zone requiring vigilance regarding potential distress risks relative to bankruptcy thresholds.

Valuation metrics suggest significant market dislocation from intrinsic value models. The current P/E ratio of 15.5x appears compressed when weighed against a DCF-derived fair value implying substantial upside, though this valuation gap relies heavily on an assumed long-term free cash flow growth rate of -8.8%. This negative terminal growth assumption is critical to understanding the model's mechanics; if actual future performance diverges from this contractionary baseline, the implied 107.4% DCF upside could narrow rapidly or invert entirely. Consequently, the market price may be reflecting a pessimistic view on scalability that conflicts with the underlying profitability factor of 0.182 and value tilt score of 0.511, creating an environment where traditional quality metrics coexist with aggressive downside sensitivity in cash flow projections.

Risk factors are further illuminated by Fama-French alpha data showing a positive annual contribution of 2.55%, indicating the stock has historically outperformed its size and value factor benchmarks despite recent revenue headwinds. The absence of insider activity over the last ninety days, with neutral flows totaling zero dollars, provides no clear signal regarding management's confidence in near-term strategic pivots or capital allocation plans. While the profitability characteristics align well with a value-oriented investment thesis given the high HML score and strong ROIC spread, the combination of shrinking top-line revenue and a negative growth assumption within valuation models introduces considerable uncertainty about whether current pricing adequately compensates for execution risk versus offering genuine mean reversion potential.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive
Market Price
$86.82
Fair Value
$67
Implied Upside
-23.2%
$67IMPLIED FAIR VALUEOVERVALUEDOVERUNDER
Growth Rate (Y1–5)-19%
-10%20%50%
Discount Rate (WACC)7.4%
5%12.5%20%

5-year two-stage DCF. Terminal growth 3%. Default sliders match the pre-computed base case. Drag to explore scenarios. Not investment advice.

Reverse DCFMarket-Implied
2.7%annual FCF growth priced in at $86.82

The growth rate the market implicitly expects over the next 10 years to justify today's price. Compare with historical growth of -6% YoY revenue.

Sensitivity Matrix

TG ↓ / WACC →6%7.4%9.4%
2%$75$55$40
3%$96$65$45
4%$139$81$51

Center = base case. Green = >10% upside, Red = >10% downside vs $86.82.

Pre-computed DCF: WACC=7.4%, terminal growth 3%. Fair value $65 (-29.9%). Not investment advice.

Valuation Context

13.1x
SHEL P/E
34.8x
Sector Avg
20.6x
5Y Avg P/E
-62%
vs Sector

Currently trading 25% below its 5-year average P/E of 20.6x.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Quant Health Deep Dive

5/9
Piotroski F-Score
Average — mixed operational signals
2.5
Altman Z-Score
Grey Zone — between 1.8 and 3.0 thresholds. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.

Profitability & Value Creation

15.9%
Gross Margin
6.7%
Net Margin
9.5%
ROIC
7.4%
WACC
ROIC − WACC Spread: +2.0%— Positive spread.
-6.1%
Revenue Growth (YoY)
+10.8%
Earnings Growth (YoY)
23.9B
Free Cash Flow
35%
FCF Payout Ratio

✅ Conservative payout — room for dividend increases.

DuPont Analysis — ROE Decomposition

Breaking down Return on Equity to see how the company generates its ROE — efficiency, margins, or leverage.

6.7%
Net Profit Margin
NI ÷ Revenue
×
0.72x
Asset Turnover
Revenue ÷ Assets
×
2.11x
Equity Multiplier
Assets ÷ Equity
=
10.2%
Return on Equity
Balanced ROE composition across margins, turnover, and leverage.

Balance Sheet Health

1.11x
Debt / Equity
1.30x
Current Ratio
7.3x
Interest Coverage
0.2x
Net Debt / EBITDA
8.72%
FCF Yield
56.7B
EBITDA

Earnings Surprise History

Q4
✓ Beat
Est: $1.61
Act: $1.84
+14.4%
Q3
✓ Beat
Est: $1.27
Act: $1.44
+13.7%
Q2
✓ Beat
Est: $1.74
Act: $1.86
+7.1%
Q1
✗ Miss
Est: $1.29
Act: $1.14
-11.8%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Dividend History

$0.7812
Latest Dividend
$2.86
2025 Total
+4.1%
YoY Growth
3 yrs
Consecutive Increases
Annual Dividends per Share
$2.82
2016
$3.76
2017
$3.76
2018
$3.76
2019
$1.91
2020
$1.64
2021
$1.50
2022
$2.47
2023
$2.75
2024
$2.86
2025
$1.53
2026
DateAmountChange
2026-05-22$0.7812+5.0%
2026-02-20$0.7440+3.9%
2025-11-14$0.71600.0%
2025-08-15$0.71600.0%
2025-05-16$0.71600.0%
2025-02-14$0.7160+4.1%
2024-11-15$0.68800.0%
2024-08-16$0.68800.0%
2024-05-16$0.68800.0%
2024-02-15$0.6880+3.9%
2023-11-16$0.66200.0%
2023-08-10$0.6620+15.1%
Stock Splits
1997-06-30: 4:11989-01-18: 2:1

Dividend and split data from SEC filings and market data. Amounts are per share, not adjusted for splits. Source: yfinance.

Risk Profile

25.3%
Annual Volatility
1.82
Sharpe (1Y)
0.77
Sharpe (3Y)
-18.5%
Max Drawdown (3Y)
-25.0%
Max Drawdown (5Y)

Sharpe = risk-adjusted return (higher is better). Max drawdown = largest peak-to-trough decline. 1,200+ trading days.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fama-French 5-Factor Exposure

Academic factor model decomposition — what's really driving this stock's returns.

0.68
Market β
Mkt-RF
-0.101
Size (SMB)
Large-cap tilt
+0.511
Value (HML)
Value tilt
+0.182
Profit (RMW)
Robust
+0.175
Invest (CMA)
Conservative
Alpha (annual): +2.55%
R²: 24.1%of variance explained by 5 factors

Fama-French 5-Factor Model. Data: Kenneth French Data Library. Regression over 3 years of daily returns.

Fundamentals

9.2
Forward P/E
1.24
PEG Ratio
1.38
Price/Book
8M
Avg Volume
$94.90
52W High
$66.82
52W Low
71%
52W Range Position

Passive Flow Attribution

ETF Draft Effect
$7.9B
Tracked Passive Exposure
8
ETFs Holding SHEL
0.67%
Avg Weight in ETFs
$1.2T
Total ETF AUM

When investors buy or sell ETFs like VGK or VYMI, the fund manager is mechanically forced to buy or sell SHEL shares regardless of Shell plc's individual fundamentals. We estimate $7.9B of passive capital is structurally linked to SHEL through 8 tracked ETFs. This substantial passive exposure means that ETF inflows and outflows — not company fundamentals — can dominate daily volume on this stock.

Passive exposure = Σ (ETF AUM × stock weight in ETF) across 8 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.

ETF Contagion Visualizer

Simulate a price drop in Shell plc to visualize passive redemption contagion across ETFs and collateral stocks.

SHEL Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
SHELEpicenterVXUSETFVEAETFVEUETFSMSNUnknownASMLLow RiskHSBAUnknownTSMLow RiskROPMed Risk
SHEL Price Drop (%)0

If Shell plc (SHEL) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies SAMSUNG ELECTR GDR REG S (SMSN) as the most exposed collateral stock, sharing 2 ETFs with SHEL. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 8 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

SHEL Ownership Dynamics

Passive funds hold 1 in every 15 SHEL shares, reducing daily market volatility.

Ticker
SHEL
Total Shares
2.8B
ETF Lock-Up
6.6%
Display Mode
Total Float Impact
6.6%Locked Float

Shell plc (SHEL) exerts measurable gravity on the passive index market, currently representing 1.5% of the VGK (VGK) and 1.4% of the VYMI (VYMI). Across 8 tracked ETFs, approximately 183M shares (6.6% of float) are held by passive funds and rarely trade on the open market. As passive ownership grows, index inclusion changes may increasingly drive price discovery.

Float lock-up computed from 8 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

SHEL Institutional Volume Profile

252-day volume distribution by price level. The Point of Control (POC) marks the price where the most institutional volume transacted — an implicit support/resistance floor.

TICKER
SHEL
PRICE
$86.82
FLOOR (POC)
$70.18
STRENGTH
High
$66$67$697%$70POC 17%$7210%$7311%$757%$76$78$79$81$82$84$85$87$86.82$887%$90$91$93$94
Focus Zone
Point of Control (POC) Support (below price) Resistance (above price) Current Price

The highest-volume price zone for Shell plc over the past year sits near $70.18 (17% of 252-day volume). The current price of $86.82 trades 23.7% above this institutional floor — a sign of upside momentum, though a pullback to the POC zone is a common reversion target. The highly concentrated volume profile (17% at POC) indicates strong consensus on fair value — institutional participants have repeatedly transacted near this price.

Volume Profile computed from 252 trading days of OHLCV data. Volume allocated to price bins proportionally based on daily high-low range. Not investment advice.

SHEL Capital Efficiency

How efficiently does Shell plc convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$23.9B
EBITDA
$56.7B
FCF Conversion
42%
Reinvestment Rate
58%
42% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)
ROIC
9.5%
ROIC − WACC Spread
2.0%

Shell plc converts 42% of its EBITDA into free cash flow, a healthy conversion rate indicating efficient capital management — the business generates substantial cash after reinvestment. The 58% reinvestment rate signals aggressive capacity expansion. The positive ROIC-WACC spread of 2.0% confirms that reinvested capital creates shareholder value.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Fails-to-Deliver (FTD) History

SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.

DateFailed SharesClose PriceNotional Value
2026-05-14215,940$84.93$18.3M
2026-05-13156,188$85.35$13.3M
2026-05-12199,731$85.36$17.0M
2026-05-11213,793$83.97$18.0M
2026-05-08471,474$84.24$39.7M
2026-05-07255,789$87.20$22.3M
2026-05-06463,403$89.71$41.6M
2026-05-05392,458$89.26$35.0M
2026-05-04141,042$88.98$12.5M
2026-05-01168,484$90.67$15.3M
2026-04-301,439,952$88.91$128.0M
2026-04-29537,923$87.59$47.1M
2026-04-281,285,201$86.91$111.7M
2026-04-20300$87.81$26,343
2026-04-171,031$91.50$94,336.5
2026-04-1620,566$89.84$1.8M
2026-04-1536,145$91.36$3.3M
2026-04-1335,780$92.21$3.3M
2026-04-10551$91.09$50,190.59
2026-04-0666$93.10$6,144.6
2026-04-0270,415$92.03$6.5M
2026-04-0110,077$93.00$937,161
2026-03-2724,032$92.16$2.2M
2026-03-263,010$91.88$276,558.8
2026-03-2413,304$90.71$1.2M
2026-03-231,131$90.44$102,287.64
2026-03-2039,170$91.19$3.6M
2026-03-181,181$91.97$108,616.57
2026-03-161,558$89.43$139,331.94
2026-03-123,807$87.40$332,731.8

Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.

Price Correlations

Statistical correlation of daily returns with other stocks. High correlations indicate stocks that move together; negative correlations can offer diversification.

Peer252-Day (1Y)126-Day (6M)Direction
WTGXXNaNNaN
EOG0.6830.620Moderate
COP0.6790.573Moderate
XOM0.6770.623Moderate
SU0.6570.580Moderate
FANG0.6450.574Moderate
MUR0.6430.539Moderate
CVX0.6330.545Moderate
OXY0.6280.559Moderate
DVN0.6210.543Moderate

Pearson correlation of daily log returns. 252d ≈ 1 trading year. Computed from price history. Not investment advice.

Compare SHEL to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: 2026-06-02.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.