Valuation Boeing Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 02:24:53 07/10/2026 pm IST			5-day change	1st Jan Change
169.41 ^EUR	+0.24%		+2.73%	-8.46%

06/10	BNP Paribas Adjusts Boeing Price Target to $265 From $300, Maintains Outperform Rating	MT
06/10	Boeing Gets $14.7 Billion Contract Action From Lockheed Martin to Triple PAC-3 MSE Seeker Production	DJ

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	1,50,028	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	-9.09%	-	-
Enterprise Value (EV) ¹	1,60,174	1,53,310	1,94,035	1,60,009	1,89,730	1,72,562	1,66,785	1,56,799
Change	-	-4.29%	26.56%	-17.54%	18.57%	-9.05%	-3.35%	-5.99%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	-653x	41.6x	21.3x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	20.4x	13.2x	8.44x
PEG	-	-1.4x	1.3x	-0x	-1x	6x	-0x	0.2x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.53x	1.34x	1.22x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	1.76x	1.48x	1.27x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	39.9x	20.3x	13.1x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	85x	28x	16x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	79.2x	28.9x	16.2x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.26%	3.45%	6.19%
Dividend per Share ²	-	-	-	-	-	-	0.3755	1.045
Rate of return	-	-	-	-	-	-	0.2%	0.55%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	-0.2908	4.562	8.907
Distribution rate	-	-	-	-	-	-	8.23%	11.7%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,853	1,12,345	1,23,470
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,328	8,226	11,965
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	2,029	5,959	9,773
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	-164	3,738	7,235
Net Debt ¹	41,858	39,781	36,342	27,582	24,698	22,534	16,757	6,771
Reference price ²	201.32	190.49	260.66	177.00	217.12	189.82	189.82	189.82
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

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.($)
GE AEROSPACE	35.45x	6.55x	27.44x	0.58%	32TCr
RTX CORPORATION	30.39x	2.85x	16.91x	1.56%	25TCr
AIRBUS SE	25.29x	1.68x	12.49x	1.82%	17TCr
ROLLS-ROYCE HOLDINGS PLC	33.92x	4.94x	20.72x	1.01%	16TCr
SAFRAN	32.99x	3.62x	16.4x	1.25%	15TCr
BOEING	-652.64x	1.76x	39.87x	-.--%	15TCr
LOCKHEED MARTIN CORPORATION	16.74x	1.63x	11.7x	2.75%	12TCr
HOWMET AEROSPACE INC.	42.06x	9.48x	29.4x	0.23%	9.24TCr
GENERAL DYNAMICS CORPORATION	19.5x	1.65x	13.54x	1.9%	8.95TCr
Average	-46.26x	3.79x	20.94x	1.23%	16.64TCr
Weighted average by Cap.	-37.88x	3.94x	21.48x	1.16%