Valuation Boeing Toronto S.E.

Stocks

Market Closed - Toronto S.E. Other stock markets 15:59:30 2026-07-28 EDT			5-day change	1st Jan Change
36.76 ^CAD	+4.58%		+5.75%	+0.57%

07:16pm	Wall Street ends mixed as investors await tech earnings	RE
07-28	Industrial Up After Boeing Earnings - Industrials Roundup	DJ

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	166,726	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	1.03%	-	-
Enterprise Value (EV) ¹	160,174	153,310	194,035	160,009	189,730	189,090	182,928	173,225
Change	-	-4.29%	26.56%	-17.54%	18.57%	-0.34%	-3.26%	-5.3%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	201x	44.2x	24.3x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	24.7x	14.9x	9.57x
PEG	-	-1.4x	1.3x	-0x	-1x	-3.6x	0x	0.3x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.69x	1.49x	1.36x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	1.92x	1.63x	1.41x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	42.5x	21.3x	14.6x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	62.8x	29.1x	17.7x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	80.5x	28.2x	17.3x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.24%	3.55%	5.78%
Dividend per Share ²	-	-	-	-	-	-	0.3388	0.9072
Rate of return	-	-	-	-	-	-	0.15%	0.41%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	1.1	5.013	9.12
Distribution rate	-	-	-	-	-	-	6.76%	9.95%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	98,399	112,025	122,945
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,449	8,588	11,901
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	3,012	6,282	9,804
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	842.6	4,133	7,402
Net Debt ¹	41,858	39,781	36,342	27,582	24,698	22,364	16,202	6,499
Reference price ²	201.32	190.49	260.66	177.00	217.12	221.56	221.56	221.56
Nbr of stocks (in thousands)	587,699	595,983	604,977	748,176	760,095	788,302	-	-
Announcement Date	1/26/22	1/25/23	1/31/24	1/28/25	1/27/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIRBUS SE	28.17x	1.87x	13.95x	1.62%	187B
DASSAULT AVIATION	21.3x	1.66x	14.06x	1.7%	26.71B
TEXTRON INC.	17.26x	1.19x	10.16x	0.09%	16.72B
EMBRAER S.A.	21.42x	1.39x	11.47x	1.89%	12.12B
JOBY AVIATION, INC.	-9.02x	58.27x	-9.58x	-.--%	7.25B
BETA TECHNOLOGIES, INC.	-8.42x	77.03x	-7.96x	-.--%	4.14B
CIRRUS AIRCRAFT LIMITED	10.88x	-	-	2.33%	1.89B
EVE HOLDING, INC.	-3.32x	-	-3.73x	-.--%	860M
Average	9.79x	23.57x	4.05x	0.95%	32.09B
Weighted average by Cap.	24.55x	4.62x	12.51x	1.47%