Valuation Boeing Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 10:20:28 2026-07-07 EDT			5-day change	1st Jan Change
202.70 ^EUR	-0.47%		+6.79%	+8.89%

09:01am	Deutsche Bank Adjusts Price Target on Boeing to $244 From $233	MT
07:32am	NATO picks Swedish Saab early-warning planes over US rival	RE

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	184,888	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	12.03%	-	-
Enterprise Value (EV) ¹	160,174	153,310	194,035	160,009	189,730	207,245	201,106	190,727
Change	-	-4.29%	26.56%	-17.54%	18.57%	9.23%	-2.96%	-5.16%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	582x	44.4x	25.7x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	26.2x	15.7x	10.1x
PEG	-	-1.4x	1.3x	-0x	-1x	-6.9x	0x	0.4x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.89x	1.65x	1.5x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	2.12x	1.79x	1.55x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	47.3x	23.8x	15.8x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	81.9x	32x	19.7x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	86.4x	31.4x	19.1x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.16%	3.18%	5.25%
Dividend per Share ²	-	-	-	-	-	-	0.3487	0.9072
Rate of return	-	-	-	-	-	-	0.15%	0.39%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	0.4027	5.282	9.126
Distribution rate	-	-	-	-	-	-	6.6%	9.94%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,617	112,313	123,159
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,381	8,467	12,038
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	2,529	6,279	9,678
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	442.3	4,156	7,217
Net Debt ¹	41,858	39,781	36,342	27,582	24,698	22,357	16,218	5,838
Reference price ²	201.32	190.49	260.66	177.00	217.12	234.54	234.54	234.54
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	28.42x	1.87x	14.01x	1.6%	188B
DASSAULT AVIATION	21.25x	1.76x	15.2x	1.69%	27.56B
TEXTRON INC.	16.84x	1.16x	9.94x	0.09%	16.32B
JOBY AVIATION, INC.	-10.83x	79.13x	-12.86x	-.--%	8.77B
BETA TECHNOLOGIES, INC.	-8.91x	83.67x	-8.56x	-.--%	4.38B
CIRRUS AIRCRAFT LIMITED	10.71x	-	-	2.38%	1.84B
EVE HOLDING, INC.	-3.72x	-	-4.15x	-.--%	965M
NEW HORIZON AIRCRAFT LTD.	-3.07x	-	-	-	119M
Average	6.34x	33.52x	2.27x	0.82%	31.02B
Weighted average by Cap.	24.54x	6.04x	12.45x	1.43%