Company Valuation: Boeing

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 118,316 113,529 157,693 132,427 165,032 156,272 - -
Change - -4.05% 38.9% -16.02% 24.62% -5.31% - -
Enterprise Value (EV) 1 160,174 153,310 194,035 160,009 189,730 178,685 172,804 162,759
Change - -4.29% 26.56% -17.54% 18.57% -5.82% -3.29% -5.81%
P/E -28.2x -23x -71x -9.64x 87.5x -728x 41x 21.8x
PBR -7.9x -7.06x -9.16x -29.3x 30.3x 21.2x 13.5x 8.67x
PEG - -1.4x 1.3x -0x -1x 7x -0x 0.2x
Capitalization / Revenue 1.9x 1.7x 2.03x 1.99x 1.84x 1.59x 1.39x 1.27x
EV / Revenue 2.57x 2.3x 2.49x 2.41x 2.12x 1.82x 1.53x 1.32x
EV / EBITDA -211x -97.8x 178x -18x 30.4x 41.2x 20.8x 13.6x
EV / EBIT -55.2x -43.2x -251x -14.9x 44.3x 88.1x 29x 16.7x
EV / FCF -36.4x 66.9x 43.8x -11.2x -101x 77.9x 28.7x 16.6x
FCF Yield -2.74% 1.49% 2.28% -8.94% -0.99% 1.28% 3.48% 6.01%
Dividend per Share 2 - - - - - - 0.3286 0.9143
Rate of return - - - - - - 0.17% 0.46%
EPS 2 -7.15 -8.3 -3.67 -18.36 2.48 -0.2715 4.826 9.059
Distribution rate - - - - - - 6.81% 10.1%
Net sales 1 62,286 66,608 77,794 66,517 89,463 98,022 112,820 123,497
EBITDA 1 -758 -1,568 1,088 -8,871 6,234 4,337 8,313 11,996
EBIT 1 -2,902 -3,547 -773 -10,707 4,281 2,029 5,957 9,762
Net income 1 -4,202 -4,935 -2,222 -11,817 1,890 -180.6 3,693 7,131
Net Debt 1 41,858 39,781 36,342 27,582 24,698 22,413 16,532 6,487
Reference price 2 201.32 190.49 260.66 177.00 217.12 197.72 197.72 197.72
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.($)
26.2x1.74x12.98x1.76% 177B
-740.88x1.85x41.82x-.--% 159B
20.27x1.52x12.82x1.77% 25.7B
21.05x1.56x11.86x1.61% 13.71B
14.3x0.99x8.65x0.1% 13.66B
-7.29x55.08x-8.59x-.--% 6.34B
-9.68x89.9x-9.89x-.--% 5.16B
11.34x - - 2.19% 2.01B
Average -83.09x 21.81x 9.95x 0.93% 50.3B
Weighted average by Cap. -278.90x 3.72x 23.60x 0.95%

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

-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!