|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 187.12 EUR | -3.15% |
|
-3.15% | +5.79% |
| 08-04 | US factory orders unexpectedly fall in June | RE |
| 08-04 | Jeju Air Expands Next-Generation Fleet with 13th B737-8 | MT |
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 | 187,444 | - | - |
| Change | - | -4.05% | 38.9% | -16.02% | 24.62% | 13.58% | - | - |
| Enterprise Value (EV) 1 | 160,174 | 153,310 | 194,035 | 160,009 | 189,730 | 209,887 | 203,917 | 193,820 |
| Change | - | -4.29% | 26.56% | -17.54% | 18.57% | 10.62% | -2.84% | -4.95% |
| P/E | -28.2x | -23x | -71x | -9.64x | 87.5x | -784x | 49.5x | 26.6x |
| PBR | -7.9x | -7.06x | -9.16x | -29.3x | 30.3x | 25.4x | 16.1x | 10.4x |
| PEG | - | -1.4x | 1.3x | -0x | -1x | 7x | -0x | 0.3x |
| Capitalization / Revenue | 1.9x | 1.7x | 2.03x | 1.99x | 1.84x | 1.92x | 1.66x | 1.52x |
| EV / Revenue | 2.57x | 2.3x | 2.49x | 2.41x | 2.12x | 2.15x | 1.81x | 1.57x |
| EV / EBITDA | -211x | -97.8x | 178x | -18x | 30.4x | 47.4x | 24.4x | 16.4x |
| EV / EBIT | -55.2x | -43.2x | -251x | -14.9x | 44.3x | 99.1x | 34x | 20.2x |
| EV / FCF | -36.4x | 66.9x | 43.8x | -11.2x | -101x | 92.1x | 32.7x | 19.8x |
| FCF Yield | -2.74% | 1.49% | 2.28% | -8.94% | -0.99% | 1.09% | 3.06% | 5.05% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.3388 | 0.9075 |
| Rate of return | - | - | - | - | - | - | 0.14% | 0.38% |
| EPS 2 | -7.15 | -8.3 | -3.67 | -18.36 | 2.48 | -0.3025 | 4.793 | 8.918 |
| Distribution rate | - | - | - | - | - | - | 7.07% | 10.2% |
| Net sales 1 | 62,286 | 66,608 | 77,794 | 66,517 | 89,463 | 97,843 | 112,832 | 123,151 |
| EBITDA 1 | -758 | -1,568 | 1,088 | -8,871 | 6,234 | 4,430 | 8,374 | 11,840 |
| EBIT 1 | -2,902 | -3,547 | -773 | -10,707 | 4,281 | 2,118 | 5,995 | 9,590 |
| Net income 1 | -4,202 | -4,935 | -2,222 | -11,817 | 1,890 | -243.4 | 3,700 | 7,060 |
| Net Debt 1 | 41,858 | 39,781 | 36,342 | 27,582 | 24,698 | 22,443 | 16,473 | 6,376 |
| Reference price 2 | 201.32 | 190.49 | 260.66 | 177.00 | 217.12 | 237.16 | 237.16 | 237.16 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28x | 1.88x | 13.97x | 1.64% | 189B | |
| 21.3x | 1.65x | 14.01x | 1.7% | 27.02B | |
| 15.53x | 1.07x | 9.3x | 0.1% | 14.86B | |
| -9.03x | 58.36x | -9.6x | -.--% | 7.26B | |
| -9.1x | 85.03x | -8.78x | -.--% | 4.47B | |
| 11.77x | - | - | 2.15% | 2.04B | |
| -3.22x | - | -3.63x | -.--% | 836M | |
| Average | 7.89x | 29.60x | 2.54x | 0.8% | 35.13B | |
| Weighted average by Cap. | 24.50x | 5.02x | 12.51x | 1.47% |
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
- Stock Market
- Stocks
- BA Stock
- BCO Stock
- Valuation Boeing
Select your edition
All financial news and data tailored to specific country editions
