Company Valuation: Boeing

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 118,316 113,529 157,693 132,427 165,032 170,009 - -
Change - -4.05% 38.9% -16.02% 24.62% 3.02% - -
Enterprise Value (EV) 1 160,174 153,310 194,035 160,009 189,730 192,421 186,540 176,496
Change - -4.29% 26.56% -17.54% 18.57% 1.42% -3.06% -5.38%
P/E -28.2x -23x -71x -9.64x 87.5x -804x 44.4x 23.7x
PBR -7.9x -7.06x -9.16x -29.3x 30.3x 23x 14.6x 9.43x
PEG - -1.4x 1.3x -0x -1x 7x -0x 0.3x
Capitalization / Revenue 1.9x 1.7x 2.03x 1.99x 1.84x 1.73x 1.51x 1.38x
EV / Revenue 2.57x 2.3x 2.49x 2.41x 2.12x 1.96x 1.65x 1.43x
EV / EBITDA -211x -97.8x 178x -18x 30.4x 44.4x 22.3x 14.6x
EV / EBIT -55.2x -43.2x -251x -14.9x 44.3x 93.6x 30.5x 18x
EV / FCF -36.4x 66.9x 43.8x -11.2x -101x 82.2x 30x 17.9x
FCF Yield -2.74% 1.49% 2.28% -8.94% -0.99% 1.22% 3.33% 5.58%
Dividend per Share 2 - - - - - - 0.3286 0.9143
Rate of return - - - - - - 0.15% 0.43%
EPS 2 -7.15 -8.3 -3.67 -18.36 2.48 -0.2676 4.849 9.059
Distribution rate - - - - - - 6.78% 10.1%
Net sales 1 62,286 66,608 77,794 66,517 89,463 98,022 112,799 123,467
EBITDA 1 -758 -1,568 1,088 -8,871 6,234 4,336 8,360 12,061
EBIT 1 -2,902 -3,547 -773 -10,707 4,281 2,056 6,117 9,832
Net income 1 -4,202 -4,935 -2,222 -11,817 1,890 -178.8 3,749 7,179
Net Debt 1 41,858 39,781 36,342 27,582 24,698 22,413 16,532 6,487
Reference price 2 201.32 190.49 260.66 177.00 217.12 215.10 215.10 215.10
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.($)
27.99x1.88x13.97x1.64% 192B
-830.31x2.02x45.67x-.--% 176B
21.38x1.66x14.04x1.68% 27.48B
15.54x1.07x9.33x0.1% 14.84B
-8.67x64.99x-10.22x-.--% 7.64B
-11.76x113.14x-12.54x-.--% 6.18B
12.61x - - 2.01% 2.18B
-4.02x - -4.28x-.--% 930M
Average -97.15x 30.79x 7.99x 0.68% 53.35B
Weighted average by Cap. -327.39x 4.65x 26.06x 0.86%

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