Valuation Boeing

Stocks

Real-time Estimate Cboe BZX Other stock markets 05:30:00 03/07/2026 am IST			5-day change	1st Jan Change
216.24 ^USD	-4.53%		+3.84%	+4.32%

02/07	Boeing Advances Air Force One Modifications, GAO Says	MT
02/07	US factory orders fall in May, weighed down by weak demand for commercial aircraft	RE

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	1,78,543	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	8.19%	-	-
Enterprise Value (EV) ¹	1,60,174	1,53,310	1,94,035	1,60,009	1,89,730	2,00,899	1,94,761	1,84,381
Change	-	-4.29%	26.56%	-17.54%	18.57%	5.89%	-3.06%	-5.33%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	562x	42.9x	24.8x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	25.3x	15.1x	9.73x
PEG	-	-1.4x	1.3x	-0x	-1x	-6.7x	0x	0.3x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.83x	1.59x	1.45x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	2.06x	1.73x	1.5x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	45.9x	23x	15.3x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	79.4x	31x	19.1x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	83.8x	30.4x	18.4x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.19%	3.29%	5.43%
Dividend per Share ²	-	-	-	-	-	-	0.3487	0.9072
Rate of return	-	-	-	-	-	-	0.15%	0.4%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	0.4027	5.282	9.126
Distribution rate	-	-	-	-	-	-	6.6%	9.94%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,617	1,12,313	1,23,159
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,381	8,467	12,038
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	2,529	6,279	9,678
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	442.2	4,156	7,217
Net Debt ¹	41,858	39,781	36,342	27,582	24,698	22,357	16,218	5,838
Reference price ²	201.32	190.49	260.66	177.00	217.12	226.49	226.49	226.49
Nbr of stocks (in thousands)	5,87,699	5,95,983	6,04,977	7,48,176	7,60,095	7,88,302	-	-
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.($)
BOEING	562.43x	2.06x	45.86x	-.--%	18TCr
DASSAULT AVIATION	20.98x	1.73x	14.9x	1.71%	2.73TCr
TEXTRON INC.	16.6x	1.15x	9.81x	0.09%	1.61TCr
EMBRAER S.A.	20.11x	1.3x	10.71x	2.01%	1.14TCr
JOBY AVIATION, INC.	-10.31x	75.34x	-12.25x	-.--%	835.11Cr
BETA TECHNOLOGIES, INC.	-8.5x	78.68x	-8.05x	-.--%	417.9Cr
CIRRUS AIRCRAFT LIMITED	9.42x	-	-	2.71%	162.02Cr
EVE HOLDING, INC.	-3.49x	-	-3.91x	-.--%	91Cr
Average	75.91x	26.71x	8.15x	0.82%	3.1TCr
Weighted average by Cap.	408.24x	5.72x	35.40x	0.3%