Valuation Boeing London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:30:02 2026-06-12 EDT			Pre-market 19:00:10
223.20 ^USD	+3.19%		224.63	+0.64%

07:00pm	Senate Panel Approves Defense Bill With Provision Barring Contractor Buybacks, Dividends	MT
06-17	US, Europe near approval of Boeing 737 MAX 7, 10 airplanes	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	177,865	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	7.78%	-	-
Enterprise Value (EV) ¹	160,174	153,310	194,035	160,009	189,730	200,221	194,083	183,703
Change	-	-4.29%	26.56%	-17.54%	18.57%	5.53%	-3.07%	-5.35%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	490x	42.1x	24.4x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	25.1x	15x	9.67x
PEG	-	-1.4x	1.3x	-0x	-1x	-6x	0x	0.3x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.82x	1.58x	1.44x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	2.05x	1.73x	1.49x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	45.7x	23x	15.3x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	79.2x	30.9x	19x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	83.5x	30.3x	18.4x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.2%	3.3%	5.45%
Dividend per Share ²	-	-	-	-	-	-	0.2931	0.6572
Rate of return	-	-	-	-	-	-	0.13%	0.29%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	0.4605	5.355	9.247
Distribution rate	-	-	-	-	-	-	5.47%	7.11%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,622	112,298	123,134
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,383	8,449	12,036
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	481.4	4,229	7,347
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	225.63	225.63	225.63
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	25.27x	1.64x	12.2x	1.82%	169B
LOCKHEED MARTIN CORPORATION	17.93x	1.74x	12.26x	2.59%	124B
DASSAULT AVIATION	20.33x	1.65x	14.24x	1.77%	26.93B
TEXTRON INC.	16.82x	1.16x	9.93x	0.09%	16.3B
JOBY AVIATION, INC.	-11.34x	82.83x	-13.47x	-.--%	9.19B
BETA TECHNOLOGIES, INC.	-7.43x	65.79x	-6.74x	-.--%	3.63B
CIRRUS AIRCRAFT LIMITED	9.48x	-	-	2.69%	1.63B
EVE HOLDING, INC.	-3.73x	-	-4.16x	-.--%	968M
Average	8.42x	25.80x	3.46x	1.12%	43.94B
Weighted average by Cap.	20.47x	4.46x	11.35x	1.94%