Valuation Boeing

Equities

Market Closed - Nyse Other stock markets 16:00:02 2025-12-12 EST			5-day change	1st Jan Change
204.38 ^USD	+1.83%		+1.23%	+15.47%

12-13	Engine failure forces United Airlines flight to return to DC-area airport	RE
12-12	US president's new Air Force One jet from Boeing delayed again	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	120,843	118,316	113,529	157,693	132,427	155,348	-	-
Change	-	-2.09%	-4.05%	38.9%	-16.02%	17.31%	-	-
Enterprise Value (EV) ¹	158,836	160,174	153,310	194,035	160,009	180,768	176,584	169,543
Change	-	0.84%	-4.29%	26.56%	-17.54%	12.97%	-2.31%	-3.99%
P/E ratio	-10.3x	-28.2x	-23x	-71x	-9.64x	-25.1x	53.2x	28.5x
PBR	-6.81x	-7.9x	-7.06x	-9.16x	-29.3x	-17.2x	-31.7x	86.9x
PEG	-	0.4x	-1.4x	1.3x	-0x	0.5x	-0x	0.3x
Capitalization / Revenue	2.08x	1.9x	1.7x	2.03x	1.99x	1.76x	1.62x	1.41x
EV / Revenue	2.73x	2.57x	2.3x	2.49x	2.41x	2.05x	1.84x	1.54x
EV / EBITDA	-15.1x	-211x	-97.8x	178x	-18x	-90.3x	28.6x	16.9x
EV / EBIT	-12.4x	-55.2x	-43.2x	-251x	-14.9x	-46.1x	34.6x	20.8x
EV / FCF	-8.06x	-36.4x	66.9x	43.8x	-11.2x	-78.5x	76.7x	24.3x
FCF Yield	-12.4%	-2.74%	1.49%	2.28%	-8.94%	-1.27%	1.3%	4.11%
Dividend per Share ²	-	-	-	-	-	-	-	0.3465
Rate of return	-	-	-	-	-	-	-	0.17%
EPS ²	-20.88	-7.15	-8.3	-3.67	-18.36	-8.129	3.839	7.17
Distribution rate	-	-	-	-	-	-	-	4.83%
Net sales ¹	58,158	62,286	66,608	77,794	66,517	88,054	96,151	110,029
EBITDA ¹	-10,521	-758	-1,568	1,088	-8,871	-2,002	6,178	10,034
EBIT ¹	-12,767	-2,902	-3,547	-773	-10,707	-3,920	5,109	8,133
Net income ¹	-11,873	-4,202	-4,935	-2,222	-11,817	-6,185	2,907	5,584
Net Debt ¹	37,993	41,858	39,781	36,342	27,582	25,419	21,236	14,195
Reference price ²	214.06	201.32	190.49	260.66	177.00	204.38	204.38	204.38
Nbr of stocks (in thousands)	564,530	587,699	595,983	604,977	748,176	760,095	-	-
Announcement Date	1/27/21	1/26/22	1/25/23	1/31/24	1/28/25	-	-	-

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.($)
BOEING	-25.14x	2.05x	-90.28x	-.--%	155B
AIRBUS SE	30.59x	1.89x	14.14x	1.36%	180B
LOCKHEED MARTIN CORPORATION	21.71x	1.73x	13.92x	2.79%	111B
DASSAULT AVIATION	23.36x	1.74x	14.74x	1.63%	24.99B
TEXTRON INC.	16.49x	1.19x	9.86x	0.09%	15.36B
JOBY AVIATION, INC.	-12.32x	323.12x	-24.12x	-.--%	13.54B
EMBRAER S.A.	26.09x	1.51x	13.08x	1.96%	11.44B
BETA TECHNOLOGIES, INC.	-4.96x	169.86x	-17.53x	-	6.88B
AVICOPTER PLC	43.42x	-	-	0.57%	4.05B
CIRRUS AIRCRAFT LIMITED	18.52x	-	-	1.23%	2.68B
Average	13.78x	62.89x	-8.27x	1.07%	52.52B
Weighted average by Cap.	9.84x	12.48x	-18.73x	1.2%