Company Valuation: Boeing

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 118,316 113,529 157,693 132,427 165,032 162,547 - -
Change - -4.05% 38.9% -16.02% 24.62% -1.51% - -
Enterprise Value (EV) 1 160,174 153,310 194,035 160,009 189,730 184,960 179,079 169,035
Change - -4.29% 26.56% -17.54% 18.57% -2.51% -3.18% -5.61%
P/E -28.2x -23x -71x -9.64x 87.5x -769x 42.4x 22.7x
PBR -7.9x -7.06x -9.16x -29.3x 30.3x 22x 14x 9.02x
PEG - -1.4x 1.3x -0x -1x 7x -0x 0.3x
Capitalization / Revenue 1.9x 1.7x 2.03x 1.99x 1.84x 1.66x 1.44x 1.32x
EV / Revenue 2.57x 2.3x 2.49x 2.41x 2.12x 1.89x 1.59x 1.37x
EV / EBITDA -211x -97.8x 178x -18x 30.4x 42.7x 21.4x 14x
EV / EBIT -55.2x -43.2x -251x -14.9x 44.3x 90x 29.3x 17.2x
EV / FCF -36.4x 66.9x 43.8x -11.2x -101x 79x 28.8x 17.2x
FCF Yield -2.74% 1.49% 2.28% -8.94% -0.99% 1.27% 3.47% 5.83%
Dividend per Share 2 - - - - - - 0.3286 0.9143
Rate of return - - - - - - 0.16% 0.44%
EPS 2 -7.15 -8.3 -3.67 -18.36 2.48 -0.2676 4.849 9.059
Distribution rate - - - - - - 6.78% 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 2,056 6,117 9,832
Net income 1 -4,202 -4,935 -2,222 -11,817 1,890 -178.8 3,749 7,179
Net Debt 1 41,858 39,781 36,342 27,582 24,698 22,413 16,532 6,487
Reference price 2 201.32 190.49 260.66 177.00 217.12 205.66 205.66 205.66
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.($)
26.53x1.77x13.16x1.73% 181B
-776.43x1.9x43.04x-.--% 164B
19.83x1.45x12.3x1.81% 25.4B
14.51x1.01x8.76x0.1% 13.86B
-7.68x57.81x-9.09x-.--% 6.77B
-8.82x80.12x-8.81x-.--% 4.7B
12.66x - - 1.96% 2.24B
-3.37x - -3.64x-.--% 784M
Average -90.34x 24.01x 7.96x 0.7% 49.91B
Weighted average by Cap. -305.70x 3.66x 24.64x 0.92%

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