Company Valuation: Boeing

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 118,316 113,529 157,693 132,427 165,032 174,593 - -
Change - -4.05% 38.9% -16.02% 24.62% 5.79% - -
Enterprise Value (EV) 1 160,174 153,310 194,035 160,009 189,730 196,937 191,179 181,280
Change - -4.29% 26.56% -17.54% 18.57% 3.8% -2.92% -5.18%
P/E -28.2x -23x -71x -9.64x 87.5x -8,875x 45.2x 24.6x
PBR -7.9x -7.06x -9.16x -29.3x 30.3x 23.7x 14.9x 9.65x
PEG - -1.4x 1.3x -0x -1x 88x -0x 0.3x
Capitalization / Revenue 1.9x 1.7x 2.03x 1.99x 1.84x 1.79x 1.55x 1.42x
EV / Revenue 2.57x 2.3x 2.49x 2.41x 2.12x 2.02x 1.7x 1.47x
EV / EBITDA -211x -97.8x 178x -18x 30.4x 43.9x 22.8x 15.3x
EV / EBIT -55.2x -43.2x -251x -14.9x 44.3x 84.8x 30.9x 18.6x
EV / FCF -36.4x 66.9x 43.8x -11.2x -101x 84.4x 30.1x 18.8x
FCF Yield -2.74% 1.49% 2.28% -8.94% -0.99% 1.18% 3.32% 5.32%
Dividend per Share 2 - - - - - - 0.3388 0.9075
Rate of return - - - - - - 0.15% 0.41%
EPS 2 -7.15 -8.3 -3.67 -18.36 2.48 -0.0249 4.887 8.964
Distribution rate - - - - - - 6.93% 10.1%
Net sales 1 62,286 66,608 77,794 66,517 89,463 97,732 112,548 123,033
EBITDA 1 -758 -1,568 1,088 -8,871 6,234 4,483 8,394 11,833
EBIT 1 -2,902 -3,547 -773 -10,707 4,281 2,324 6,180 9,724
Net income 1 -4,202 -4,935 -2,222 -11,817 1,890 46.56 3,864 7,170
Net Debt 1 41,858 39,781 36,342 27,582 24,698 22,345 16,587 6,687
Reference price 2 201.32 190.49 260.66 177.00 217.12 220.90 220.90 220.90
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
27.61x1.84x13.72x1.66% 186B
20.97x1.62x13.7x1.73% 26.61B
15.65x1.08x9.36x0.1% 14.98B
-8.86x57.15x-9.4x-.--% 7.12B
-8.24x74.92x-7.74x-.--% 4.05B
11.93x - - 2.12% 2.07B
-3.13x - -3.53x-.--% 812M
Average 7.99x 27.32x 2.69x 0.8% 34.5B
Weighted average by Cap. 24.22x 4.66x 12.33x 1.5%

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