Company Valuation: Boeing

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 118,316 113,529 157,693 132,427 165,032 166,333 - -
Change - -4.05% 38.9% -16.02% 24.62% 0.79% - -
Enterprise Value (EV) 1 160,174 153,310 194,035 160,009 189,730 188,746 182,865 172,821
Change - -4.29% 26.56% -17.54% 18.57% -0.52% -3.12% -5.49%
P/E -28.2x -23x -71x -9.64x 87.5x -775x 43.6x 23.2x
PBR -7.9x -7.06x -9.16x -29.3x 30.3x 22.5x 14.3x 9.23x
PEG - -1.4x 1.3x -0x -1x 7x -0x 0.3x
Capitalization / Revenue 1.9x 1.7x 2.03x 1.99x 1.84x 1.7x 1.47x 1.35x
EV / Revenue 2.57x 2.3x 2.49x 2.41x 2.12x 1.93x 1.62x 1.4x
EV / EBITDA -211x -97.8x 178x -18x 30.4x 43.5x 21.9x 14.3x
EV / EBIT -55.2x -43.2x -251x -14.9x 44.3x 91.9x 29.9x 17.6x
EV / FCF -36.4x 66.9x 43.8x -11.2x -101x 80.6x 29.4x 17.5x
FCF Yield -2.74% 1.49% 2.28% -8.94% -0.99% 1.24% 3.4% 5.7%
Dividend per Share 2 - - - - - - 0.3286 0.9143
Rate of return - - - - - - 0.16% 0.43%
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 98,022 112,799 123,467
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 2,053 6,117 9,832
Net income 1 -4,202 -4,935 -2,222 -11,817 1,890 -181.8 3,731 7,179
Net Debt 1 41,858 39,781 36,342 27,582 24,698 22,413 16,532 6,487
Reference price 2 201.32 190.49 260.66 177.00 217.12 210.45 210.45 210.45
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.($)
26.82x1.79x13.32x1.71% 183B
-775.14x1.93x43.53x-.--% 166B
19.44x1.41x11.93x1.85% 24.93B
14.59x1.01x8.8x0.1% 13.93B
-7.26x54.91x-8.56x-.--% 6.32B
-9.28x85.41x-9.39x-.--% 4.95B
11.81x - - 2.1% 2.09B
-3.16x - -3.42x-.--% 735M
Average -90.27x 24.41x 8.03x 0.72% 50.31B
Weighted average by Cap. -306.61x 3.67x 24.97x 0.91%

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% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!