Valuation Boeing

Equities

Market Closed - Nyse Other stock markets 01:30:02 22/04/2026 am IST			After hours 05:30:00 am
219.16 ^USD	-2.63%		223.50	+1.98%

12:54pm	IBEX edges toward 18,200 despite Middle East uncertainty	RE
12:30pm	UK's Senior expects 2026 performance above expectations on stronger aerospace demand	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,18,316	1,13,529	1,57,693	1,32,427	1,65,032	1,72,226	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	4.36%	-	-
Enterprise Value (EV) ¹	1,60,174	1,53,310	1,94,035	1,60,009	1,89,730	1,95,012	1,88,839	1,78,828
Change	-	-4.29%	26.56%	-17.54%	18.57%	2.78%	-3.17%	-5.3%
P/E ratio	-28.2x	-23x	-71x	-9.64x	87.5x	211x	34.9x	23.8x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	26.7x	15x	9.77x
PEG	-	-1.4x	1.3x	-0x	-1x	-3.6x	0x	0.5x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.76x	1.54x	1.41x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	1.99x	1.69x	1.47x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	41.5x	21.4x	15x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	62.9x	27x	18.2x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	94x	30.3x	17.8x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.06%	3.3%	5.63%
Dividend per Share ²	-	-	-	-	-	-	0.2931	0.6572
Rate of return	-	-	-	-	-	-	0.13%	0.3%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	1.037	6.273	9.206
Distribution rate	-	-	-	-	-	-	4.67%	7.14%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,892	1,11,983	1,22,022
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,695	8,823	11,913
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	3,102	6,985	9,803
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	719.7	4,806	7,241
Net Debt ¹	41,858	39,781	36,342	27,582	24,698	22,786	16,613	6,602
Reference price ²	201.32	190.49	260.66	177.00	217.12	219.16	219.16	219.16
Nbr of stocks (in thousands)	5,87,699	5,95,983	6,04,977	7,48,176	7,60,095	7,85,844	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BOEING	211.33x	1.99x	41.54x	-.--%	17TCr
AIRBUS SE	23.65x	1.5x	11.15x	1.96%	16TCr
LOCKHEED MARTIN CORPORATION	19.11x	1.85x	13x	2.43%	13TCr
DASSAULT AVIATION	21.14x	1.77x	14.95x	1.72%	2.84TCr
TEXTRON INC.	16.18x	1.14x	9.66x	0.09%	1.58TCr
JOBY AVIATION, INC.	-10.49x	67.04x	-11.27x	-.--%	878.46Cr
BETA TECHNOLOGIES, INC.	-7.5x	71.9x	-8.37x	-.--%	381.39Cr
CIRRUS AIRCRAFT LIMITED	9.62x	-	-	2.42%	181.82Cr
EVE HOLDING, INC.	-4.24x	1918.81x	-4.46x	-.--%	102.4Cr
Average	30.98x	258.25x	8.27x	0.96%	5.79TCr
Weighted average by Cap.	83.21x	7.16x	21.30x	1.31%