Company Valuation: Boeing

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 118,316 113,529 157,693 132,427 165,032 158,019 - -
Change - -4.05% 38.9% -16.02% 24.62% -4.25% - -
Enterprise Value (EV) 1 160,174 153,310 194,035 160,009 189,730 180,432 174,550 164,506
Change - -4.29% 26.56% -17.54% 18.57% -4.9% -3.26% -5.75%
P/E -28.2x -23x -71x -9.64x 87.5x -736x 41.4x 22.1x
PBR -7.9x -7.06x -9.16x -29.3x 30.3x 21.4x 13.6x 8.76x
PEG - -1.4x 1.3x -0x -1x 7x -0x 0.3x
Capitalization / Revenue 1.9x 1.7x 2.03x 1.99x 1.84x 1.61x 1.4x 1.28x
EV / Revenue 2.57x 2.3x 2.49x 2.41x 2.12x 1.84x 1.55x 1.33x
EV / EBITDA -211x -97.8x 178x -18x 30.4x 41.6x 21x 13.7x
EV / EBIT -55.2x -43.2x -251x -14.9x 44.3x 88.9x 29.3x 16.9x
EV / FCF -36.4x 66.9x 43.8x -11.2x -101x 78.8x 29.1x 16.8x
FCF Yield -2.74% 1.49% 2.28% -8.94% -0.99% 1.27% 3.44% 5.94%
Dividend per Share 2 - - - - - - 0.3286 0.9143
Rate of return - - - - - - 0.16% 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 2 201.32 190.49 260.66 177.00 217.12 199.93 199.93 199.93
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.($)
26.24x1.75x13x1.75% 176B
-736.39x1.84x41.6x-.--% 158B
20.3x1.52x12.85x1.77% 25.56B
20.84x1.54x11.74x1.62% 13.58B
13.83x0.96x8.4x0.11% 13.21B
-7.11x53.75x-8.38x-.--% 6.18B
-10.67x101.23x-11.13x-.--% 5.69B
11.13x - - 2.23% 1.97B
Average -82.73x 23.23x 9.72x 0.94% 50.01B
Weighted average by Cap. -277.06x 3.97x 23.47x 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