Company Valuation: Boeing

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,18,316 1,13,529 1,57,693 1,32,427 1,65,032 1,59,623 - -
Change - -4.05% 38.9% -16.02% 24.62% -3.28% - -
Enterprise Value (EV) 1 1,60,174 1,53,310 1,94,035 1,60,009 1,89,730 1,82,036 1,76,155 1,66,111
Change - -4.29% 26.56% -17.54% 18.57% -4.06% -3.23% -5.7%
P/E -28.2x -23x -71x -9.64x 87.5x -744x 41.9x 22.3x
PBR -7.9x -7.06x -9.16x -29.3x 30.3x 21.6x 13.7x 8.85x
PEG - -1.4x 1.3x -0x -1x 7x -0x 0.3x
Capitalization / Revenue 1.9x 1.7x 2.03x 1.99x 1.84x 1.63x 1.42x 1.29x
EV / Revenue 2.57x 2.3x 2.49x 2.41x 2.12x 1.86x 1.56x 1.35x
EV / EBITDA -211x -97.8x 178x -18x 30.4x 42x 21.1x 13.8x
EV / EBIT -55.2x -43.2x -251x -14.9x 44.3x 88.7x 28.8x 16.9x
EV / FCF -36.4x 66.9x 43.8x -11.2x -101x 77.8x 28.7x 16.9x
FCF Yield -2.74% 1.49% 2.28% -8.94% -0.99% 1.29% 3.49% 5.93%
Dividend per Share 2 - - - - - - 0.3286 0.9143
Rate of return - - - - - - 0.16% 0.45%
EPS 2 -7.15 -8.3 -3.67 -18.36 2.48 -0.2715 4.826 9.059
Distribution rate - - - - - - 6.81% 10.1%
Net sales 1 62,286 66,608 77,794 66,517 89,463 98,022 1,12,799 1,23,467
EBITDA 1 -758 -1,568 1,088 -8,871 6,234 4,336 8,360 12,061
EBIT 1 -2,902 -3,547 -773 -10,707 4,281 2,053 6,117 9,832
Net income 1 -4,202 -4,935 -2,222 -11,817 1,890 -181.8 3,731 7,179
Net Debt 1 41,858 39,781 36,342 27,582 24,698 22,413 16,532 6,487
Reference price 2 201.32 190.49 260.66 177.00 217.12 201.96 201.96 201.96
Nbr of stocks (in thousands) 5,87,699 5,95,983 6,04,977 7,48,176 7,60,095 7,90,370 - -
Announcement Date 26/01/22 25/01/23 31/01/24 28/01/25 27/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
26.41x1.76x13.09x1.74% 18TCr
-743.87x1.86x41.98x-.--% 16TCr
20.38x1.53x12.93x1.76% 2.6TCr
14.53x1.01x8.77x0.1% 1.39TCr
-6.91x52.35x-8.16x-.--% 601.39Cr
-8.89x80.87x-8.89x-.--% 473.96Cr
11.54x - - 2.15% 204.06Cr
-2.98x - -3.24x-.--% 69Cr
Average -86.22x 23.23x 8.07x 0.72% 4.9TCr
Weighted average by Cap. -288.93x 3.50x 24.12x 0.93%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!