Company Valuation: Boeing

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 118,316 113,529 157,693 132,427 165,032 132,450 - -
Change - -4.05% 38.9% -16.02% 24.62% -19.74% - -
Enterprise Value (EV) 1 160,174 153,310 194,035 160,009 189,730 155,101 151,487 144,629
Change - -4.29% 26.56% -17.54% 18.57% -18.25% -2.33% -4.53%
P/E -28.2x -23x -71x -9.64x 87.5x -122x 76.5x 24.8x
PBR -7.9x -7.06x -9.16x -29.3x 30.3x 21.5x 14.3x 9.06x
PEG - -1.4x 1.3x -0x -1x 1x -0x 0x
Capitalization / Revenue 1.9x 1.7x 2.03x 1.99x 1.84x 1.37x 1.21x 1.09x
EV / Revenue 2.57x 2.3x 2.49x 2.41x 2.12x 1.6x 1.38x 1.19x
EV / EBITDA -211x -97.8x 178x -18x 30.4x 42.5x 23.1x 13.7x
EV / EBIT -55.2x -43.2x -251x -14.9x 44.3x 126x 38.9x 18.3x
EV / FCF -36.4x 66.9x 43.8x -11.2x -101x 73.6x 41.3x 21.6x
FCF Yield -2.74% 1.49% 2.28% -8.94% -0.99% 1.36% 2.42% 4.64%
Dividend per Share 2 - - - - - - 0.3757 1.044
Rate of return - - - - - - 0.22% 0.62%
EPS 2 -7.15 -8.3 -3.67 -18.36 2.48 -1.37 2.183 6.742
Distribution rate - - - - - - 17.2% 15.5%
Net sales 1 62,286 66,608 77,794 66,517 89,463 96,739 109,503 121,906
EBITDA 1 -758 -1,568 1,088 -8,871 6,234 3,648 6,559 10,548
EBIT 1 -2,902 -3,547 -773 -10,707 4,281 1,229 3,893 7,903
Net income 1 -4,202 -4,935 -2,222 -11,817 1,890 -985.7 2,324 5,716
Net Debt 1 41,858 39,781 36,342 27,582 24,698 22,651 19,037 12,179
Reference price 2 201.32 190.49 260.66 177.00 217.12 167.14 167.14 167.14
Nbr of stocks (in thousands) 587,699 595,983 604,977 748,176 760,095 792,450 - -
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.($)
34.26x6.29x25.93x0.6% 311B
30.73x2.99x17.14x1.45% 264B
25.86x1.72x12.75x1.77% 169B
20.56x1.95x14.14x2.22% 145B
29.48x4.28x17.87x1.16% 139B
-140.92x1.6x41.35x-.--% 132B
27.59x2.97x13.47x1.51% 126B
20.85x1.76x14.44x1.79% 95.73B
18.53x1.98x13.95x1.76% 78.53B
Average 7.44x 2.84x 19.01x 1.36% 162.35B
Weighted average by Cap. 12.65x 3.30x 19.81x 1.27%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Boeing

Historical PBR trend

Valuation ratios - PBR - Boeing

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Boeing

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Boeing


Year-on-year evolution of the Yield

Valuation ratios - Yield - Boeing