Company Valuation: Boeing

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 1,56,651 - -
Change - -4.05% 38.9% -16.02% 24.62% -5.08% - -
Enterprise Value (EV) 1 1,60,174 1,53,310 1,94,035 1,60,009 1,89,730 1,79,064 1,73,183 1,63,139
Change - -4.29% 26.56% -17.54% 18.57% -5.62% -3.28% -5.8%
P/E -28.2x -23x -71x -9.64x 87.5x -730x 41.1x 21.9x
PBR -7.9x -7.06x -9.16x -29.3x 30.3x 21.2x 13.5x 8.69x
PEG - -1.4x 1.3x -0x -1x 7x -0x 0.2x
Capitalization / Revenue 1.9x 1.7x 2.03x 1.99x 1.84x 1.6x 1.39x 1.27x
EV / Revenue 2.57x 2.3x 2.49x 2.41x 2.12x 1.83x 1.54x 1.32x
EV / EBITDA -211x -97.8x 178x -18x 30.4x 41.3x 20.7x 13.5x
EV / EBIT -55.2x -43.2x -251x -14.9x 44.3x 87.2x 28.3x 16.6x
EV / FCF -36.4x 66.9x 43.8x -11.2x -101x 76.5x 28.2x 16.6x
FCF Yield -2.74% 1.49% 2.28% -8.94% -0.99% 1.31% 3.55% 6.04%
Dividend per Share 2 - - - - - - 0.3286 0.9143
Rate of return - - - - - - 0.17% 0.46%
EPS 2 -7.15 -8.3 -3.67 -18.36 2.48 -0.2715 4.826 9.059
Distribution rate - - - - - - 6.81% 10.1%
Net sales 1 62,286 66,608 77,794 66,517 89,463 98,022 1,12,799 1,23,467
EBITDA 1 -758 -1,568 1,088 -8,871 6,234 4,336 8,360 12,061
EBIT 1 -2,902 -3,547 -773 -10,707 4,281 2,053 6,117 9,832
Net income 1 -4,202 -4,935 -2,222 -11,817 1,890 -181.8 3,731 7,179
Net Debt 1 41,858 39,781 36,342 27,582 24,698 22,413 16,532 6,487
Reference price 2 201.32 190.49 260.66 177.00 217.12 198.20 198.20 198.20
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.01x1.73x12.88x1.77% 18TCr
-730.02x1.83x41.29x-.--% 16TCr
20.02x1.48x12.55x1.8% 2.54TCr
14.35x1x8.67x0.1% 1.37TCr
20.53x1.52x11.56x1.65% 1.34TCr
-6.96x52.68x-8.21x-.--% 605.34Cr
-9.17x84.07x-9.24x-.--% 488.94Cr
11.4x - - 2.18% 201.71Cr
Average -81.73x 20.61x 9.93x 0.94% 4.97TCr
Weighted average by Cap. -273.84x 3.52x 23.32x 0.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!