Valuation Boeing

Equities

Market Closed - Nyse Other stock markets 02:30:02 24/01/2026 am IST			5-day change	1st Jan Change
252.15 ^USD	+0.29%		+1.80%	+16.13%

24/01	Industrials Up Amid Earnings Optimism - Industrials Roundup	DJ
23/01	Diary - U.S. Earnings Week Ahead	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,20,843	1,18,316	1,13,529	1,57,693	1,32,427	1,91,658	1,91,658	-
Change	-	-2.09%	-4.05%	38.9%	-16.02%	44.73%	0%	-
Enterprise Value (EV) ¹	1,58,836	1,60,174	1,53,310	1,94,035	1,60,009	2,19,262	2,13,747	2,07,222
Change	-	0.84%	-4.29%	26.56%	-17.54%	37.03%	-2.52%	-3.05%
P/E ratio	-10.3x	-28.2x	-23x	-71x	-9.64x	-30.9x	67.4x	36.2x
PBR	-6.81x	-7.9x	-7.06x	-9.16x	-29.3x	-21.1x	-32.9x	279x
PEG	-	0.4x	-1.4x	1.3x	-0x	0.6x	-0x	0.4x
Capitalization / Revenue	2.08x	1.9x	1.7x	2.03x	1.99x	2.17x	1.99x	1.74x
EV / Revenue	2.73x	2.57x	2.3x	2.49x	2.41x	2.48x	2.22x	1.88x
EV / EBITDA	-15.1x	-211x	-97.8x	178x	-18x	-111x	34x	20.6x
EV / EBIT	-12.4x	-55.2x	-43.2x	-251x	-14.9x	-56.6x	39.8x	24.7x
EV / FCF	-8.06x	-36.4x	66.9x	43.8x	-11.2x	-113x	92.2x	31x
FCF Yield	-12.4%	-2.74%	1.49%	2.28%	-8.94%	-0.88%	1.09%	3.23%
Dividend per Share ²	-	-	-	-	-	-	-	0.3468
Rate of return	-	-	-	-	-	-	-	0.14%
EPS ²	-20.88	-7.15	-8.3	-3.67	-18.36	-8.157	3.739	6.969
Distribution rate	-	-	-	-	-	-	-	4.98%
Net sales ¹	58,158	62,286	66,608	77,794	66,517	88,378	96,254	1,10,133
EBITDA ¹	-10,521	-758	-1,568	1,088	-8,871	-1,981	6,289	10,067
EBIT ¹	-12,767	-2,902	-3,547	-773	-10,707	-3,875	5,372	8,405
Net income ¹	-11,873	-4,202	-4,935	-2,222	-11,817	-6,222	2,931	5,462
Net Debt ¹	37,993	41,858	39,781	36,342	27,582	27,604	22,089	15,564
Reference price ²	214.06	201.32	190.49	260.66	177.00	252.15	252.15	252.15
Nbr of stocks (in thousands)	5,64,530	5,87,699	5,95,983	6,04,977	7,48,176	7,60,095	7,60,095	-
Announcement Date	27/01/21	26/01/22	25/01/23	31/01/24	28/01/25	-	-	-

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	-30.82x	2.47x	-110.41x	-.--%	19TCr
AIRBUS SE	32.96x	2.04x	15.38x	1.28%	19TCr
LOCKHEED MARTIN CORPORATION	27.7x	2.08x	16.75x	2.24%	14TCr
DASSAULT AVIATION	27.79x	2.25x	20.1x	1.35%	2.95TCr
TEXTRON INC.	18.19x	1.3x	10.72x	0.08%	1.69TCr
EMBRAER S.A.	31.41x	1.84x	15.89x	1.63%	1.39TCr
JOBY AVIATION, INC.	-12.06x	320.5x	-23.59x	-.--%	1.33TCr
BETA TECHNOLOGIES, INC.	-4.57x	133.46x	-13.98x	-	576.7Cr
AVICOPTER PLC	51.6x	-	-	0.52%	455.07Cr
CIRRUS AIRCRAFT LIMITED	19.66x	-	-	1.16%	284.21Cr
Average	16.18x	58.24x	-8.64x	0.92%	6.07TCr
Weighted average by Cap.	9.73x	10.48x	-25.42x	1.04%