Valuation Boeing

Equities

Market Closed - Nyse Other stock markets 16:00:02 2024-12-06 EST			5-day change	1st Jan Change
153.93 ^USD	-1.75%		-0.97%	-40.95%

12-06	FAA chief looks at streamlining aircraft certification process	RE
12-06	Will the strong economy be a brake on further rate cuts?

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	183,335	120,843	118,316	113,529	157,693	115,012	-	-
Change	-	-34.09%	-2.09%	-4.05%	38.9%	-27.07%	-	-
Enterprise Value (EV) ¹	201,152	158,836	160,174	153,310	194,035	152,180	156,020	151,227
Change	-	-21.04%	0.84%	-4.29%	26.56%	-21.57%	2.52%	-3.07%
P/E ratio	-291x	-10.3x	-28.2x	-23x	-71x	-11x	63x	24.6x
PBR	-21.3x	-6.81x	-7.9x	-7.06x	-9.16x	-5.01x	-12.7x	-14.3x
PEG	-	-0x	0.4x	-1.4x	1.3x	-0x	-1x	0x
Capitalization / Revenue	2.39x	2.08x	1.9x	1.7x	2.03x	1.69x	1.33x	1.16x
EV / Revenue	2.63x	2.73x	2.57x	2.3x	2.49x	2.23x	1.8x	1.52x
EV / EBITDA	680x	-15.1x	-211x	-97.8x	178x	-27.3x	27x	16x
EV / EBIT	-102x	-12.4x	-55.2x	-43.2x	-251x	-20.7x	40x	21.6x
EV / FCF	-51x	-8.06x	-36.4x	66.9x	43.8x	-10.7x	-58.2x	28.2x
FCF Yield	-1.96%	-12.4%	-2.74%	1.49%	2.28%	-9.33%	-1.72%	3.55%
Dividend per Share ²	8.22	-	-	-	-	-	-	0.5634
Rate of return	2.52%	-	-	-	-	-	-	0.37%
EPS ²	-1.12	-20.88	-7.15	-8.3	-3.67	-13.99	2.443	6.258
Distribution rate	-734%	-	-	-	-	-	-	9%
Net sales ¹	76,559	58,158	62,286	66,608	77,794	68,253	86,540	99,550
EBITDA ¹	296	-10,521	-758	-1,568	1,088	-5,571	5,769	9,457
EBIT ¹	-1,975	-12,767	-2,902	-3,547	-773	-7,340	3,896	6,987
Net income ¹	-636	-11,873	-4,202	-4,935	-2,222	-8,766	2,241	4,503
Net Debt ¹	17,817	37,993	41,858	39,781	36,342	37,168	41,008	36,215
Reference price ²	325.76	214.06	201.32	190.49	260.66	153.93	153.93	153.93
Nbr of stocks (in thousands)	562,791	564,530	587,699	595,983	604,977	747,171	-	-
Announcement Date	1/29/20	1/27/21	1/26/22	1/25/23	1/31/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BOEING	-11x	2.23x	-27.32x	-.--%	115B
AIRBUS SE	31.47x	1.63x	14.02x	+1.38%	130B
LOCKHEED MARTIN CORPORATION	19.26x	1.94x	14.01x	+2.50%	122B
DASSAULT AVIATION	17.44x	1.02x	9.05x	+1.86%	15.93B
TEXTRON INC.	17.7x	1.26x	11.09x	+0.09%	15.33B
EMBRAER S.A.	17.05x	1.25x	10.11x	-.--%	6.95B
JOBY AVIATION, INC.	-12.31x	49553.41x	-14.29x	-.--%	6.76B
AVICOPTER PLC	43.17x	-	-	+0.55%	4.52B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	9.79x	0.04x	0.32x	+2.96%	3.87B
EVE HOLDING, INC.	-9.26x	-	-7.68x	-	1.33B
Average	12.33x	6,195.35x	1.03x	+1.04%	42.09B
Weighted average by Cap.	14.16x	809.22x	1.58x	+1.26%