Company Valuation: Boeing

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 118,316 113,529 157,693 132,427 165,032 152,984 - -
Change - -4.05% 38.9% -16.02% 24.62% -7.3% - -
Enterprise Value (EV) 1 160,174 153,310 194,035 160,009 189,730 175,397 169,516 159,471
Change - -4.29% 26.56% -17.54% 18.57% -7.55% -3.35% -5.93%
P/E -28.2x -23x -71x -9.64x 87.5x -713x 40.1x 21.3x
PBR -7.9x -7.06x -9.16x -29.3x 30.3x 20.8x 13.4x 8.61x
PEG - -1.4x 1.3x -0x -1x 6x -0x 0.2x
Capitalization / Revenue 1.9x 1.7x 2.03x 1.99x 1.84x 1.56x 1.36x 1.24x
EV / Revenue 2.57x 2.3x 2.49x 2.41x 2.12x 1.79x 1.51x 1.29x
EV / EBITDA -211x -97.8x 178x -18x 30.4x 40.5x 20.6x 13.3x
EV / EBIT -55.2x -43.2x -251x -14.9x 44.3x 86.4x 28.4x 16.3x
EV / FCF -36.4x 66.9x 43.8x -11.2x -101x 78.6x 28.9x 16.3x
FCF Yield -2.74% 1.49% 2.28% -8.94% -0.99% 1.27% 3.46% 6.13%
Dividend per Share 2 - - - - - - 0.3286 0.9143
Rate of return - - - - - - 0.17% 0.47%
EPS 2 -7.15 -8.3 -3.67 -18.36 2.48 -0.2714 4.828 9.07
Distribution rate - - - - - - 6.81% 10.1%
Net sales 1 62,286 66,608 77,794 66,517 89,463 97,966 112,625 123,376
EBITDA 1 -758 -1,568 1,088 -8,871 6,234 4,328 8,226 11,965
EBIT 1 -2,902 -3,547 -773 -10,707 4,281 2,029 5,959 9,773
Net income 1 -4,202 -4,935 -2,222 -11,817 1,890 -150.9 3,741 7,231
Net Debt 1 41,858 39,781 36,342 27,582 24,698 22,413 16,532 6,487
Reference price 2 201.32 190.49 260.66 177.00 217.12 193.56 193.56 193.56
Nbr of stocks (in thousands) 587,699 595,983 604,977 748,176 760,095 790,370 - -
Announcement Date 1/26/22 1/25/23 1/31/24 1/28/25 1/27/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.72x6.56x27.49x0.58% 321B
30.62x2.87x17.02x1.55% 249B
25.47x1.69x12.58x1.81% 169B
34.84x5.07x21.3x0.98% 162B
33.06x3.63x16.44x1.25% 154B
-713.16x1.79x40.52x-.--% 153B
16.58x1.61x11.61x2.77% 117B
42x9.46x29.35x0.22% 92.23B
19.42x1.65x13.5x1.91% 89.17B
Average -52.83x 3.81x 21.09x 1.23% 167.33B
Weighted average by Cap. -44.78x 3.96x 21.67x 1.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield