Valuation Boeing

Equities

Market Closed - Nyse Other stock markets 01:30:02 19/07/2025 am IST			5-day change	1st Jan Change
229.34 ^USD	-0.72%		+1.10%	+29.57%

03/06	Alaska Airlines CEO expects full-year profit despite pricing struggles	RE
03/06	Wall Street Eyes Trump-Xi Call

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	1,72,924	-	-
Change	-	-2.09%	-4.05%	38.9%	-16.02%	30.58%	-	-
Enterprise Value (EV) ¹	1,58,836	1,60,174	1,53,310	1,94,035	1,60,009	2,02,258	1,95,535	1,87,769
Change	-	0.84%	-4.29%	26.56%	-17.54%	26.4%	-3.32%	-3.97%
P/E ratio	-10.3x	-28.2x	-23x	-71x	-9.64x	5,271x	44.1x	29.5x
PBR	-6.81x	-7.9x	-7.06x	-9.16x	-29.3x	-48.8x	47.3x	16.9x
PEG	-	0.4x	-1.4x	1.3x	-0x	-53x	0x	0.6x
Capitalization / Revenue	2.08x	1.9x	1.7x	2.03x	1.99x	2.04x	1.78x	1.58x
EV / Revenue	2.73x	2.57x	2.3x	2.49x	2.41x	2.38x	2.01x	1.71x
EV / EBITDA	-15.1x	-211x	-97.8x	178x	-18x	50.9x	22.6x	17x
EV / EBIT	-12.4x	-55.2x	-43.2x	-251x	-14.9x	106x	30.4x	21.4x
EV / FCF	-8.06x	-36.4x	66.9x	43.8x	-11.2x	-56x	34.1x	20.5x
FCF Yield	-12.4%	-2.74%	1.49%	2.28%	-8.94%	-1.79%	2.93%	4.89%
Dividend per Share ²	-	-	-	-	-	-	0.0437	0.3942
Rate of return	-	-	-	-	-	-	0.02%	0.17%
EPS ²	-20.88	-7.15	-8.3	-3.67	-18.36	0.0435	5.199	7.787
Distribution rate	-	-	-	-	-	-	0.84%	5.06%
Net sales ¹	58,158	62,286	66,608	77,794	66,517	84,809	97,237	1,09,637
EBITDA ¹	-10,521	-758	-1,568	1,088	-8,871	3,971	8,661	11,020
EBIT ¹	-12,767	-2,902	-3,547	-773	-10,707	1,902	6,427	8,777
Net income ¹	-11,873	-4,202	-4,935	-2,222	-11,817	35.4	3,911	6,070
Net Debt ¹	37,993	41,858	39,781	36,342	27,582	29,334	22,611	14,846
Reference price ²	214.06	201.32	190.49	260.66	177.00	229.34	229.34	229.34
Nbr of stocks (in thousands)	5,64,530	5,87,699	5,95,983	6,04,977	7,48,176	7,54,005	-	-
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	5270.97x	2.38x	50.94x	-.--%	17TCr
AIRBUS SE	28.33x	1.8x	13.54x	1.43%	17TCr
LOCKHEED MARTIN CORPORATION	17.06x	1.69x	11.93x	2.86%	11TCr
DASSAULT AVIATION	23.51x	2.07x	17.62x	1.53%	2.69TCr
TEXTRON INC.	16.08x	1.2x	10.32x	0.09%	1.53TCr
JOBY AVIATION, INC.	-26.64x	7240.72x	-29.43x	-.--%	1.5TCr
EMBRAER S.A.	21.99x	1.21x	10.83x	2.46%	902.13Cr
AVICOPTER PLC	46.04x	-	-	0.51%	450.41Cr
CIRRUS AIRCRAFT LIMITED	15.57x	1.27x	8.7x	-.--%	225.03Cr
EVE HOLDING, INC.	-10.53x	-	-10.13x	-	205.54Cr
Average	540.24x	906.54x	9.37x	0.99%	5.28TCr
Weighted average by Cap.	1,741.99x	209.83x	24.29x	1.18%