Company Valuation: Boeing

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 118,316 113,529 157,693 132,427 165,032 148,866 - -
Change - -4.05% 38.9% -16.02% 24.62% -9.8% - -
Enterprise Value (EV) 1 160,174 153,310 194,035 160,009 189,730 171,764 166,230 156,451
Change - -4.29% 26.56% -17.54% 18.57% -9.47% -3.22% -5.88%
P/E -28.2x -23x -71x -9.64x 87.5x -512x 44.1x 21.9x
PBR -7.9x -7.06x -9.16x -29.3x 30.3x 20.8x 13.3x 8.53x
PEG - -1.4x 1.3x -0x -1x 4x -0x 0x
Capitalization / Revenue 1.9x 1.7x 2.03x 1.99x 1.84x 1.53x 1.33x 1.2x
EV / Revenue 2.57x 2.3x 2.49x 2.41x 2.12x 1.76x 1.49x 1.26x
EV / EBITDA -211x -97.8x 178x -18x 30.4x 40.4x 20.2x 13.2x
EV / EBIT -55.2x -43.2x -251x -14.9x 44.3x 87.8x 28.9x 16.5x
EV / FCF -36.4x 66.9x 43.8x -11.2x -101x 78.9x 30x 16x
FCF Yield -2.74% 1.49% 2.28% -8.94% -0.99% 1.27% 3.34% 6.24%
Dividend per Share 2 - - - - - - 0.3755 1.045
Rate of return - - - - - - 0.2% 0.55%
EPS 2 -7.15 -8.3 -3.67 -18.36 2.48 -0.3681 4.273 8.592
Distribution rate - - - - - - 8.79% 12.2%
Net sales 1 62,286 66,608 77,794 66,517 89,463 97,499 111,920 123,731
EBITDA 1 -758 -1,568 1,088 -8,871 6,234 4,255 8,239 11,873
EBIT 1 -2,902 -3,547 -773 -10,707 4,281 1,957 5,748 9,490
Net income 1 -4,202 -4,935 -2,222 -11,817 1,890 -229.7 3,540 6,981
Net Debt 1 41,858 39,781 36,342 27,582 24,698 22,898 17,363 7,585
Reference price 2 201.32 190.49 260.66 177.00 217.12 188.35 188.35 188.35
Nbr of stocks (in thousands) 587,699 595,983 604,977 748,176 760,095 790,370 - -
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.($)
33.68x6.16x25.33x0.62% 303B
30.72x2.97x17.17x1.47% 263B
26.25x1.75x12.96x1.74% 173B
-509.48x1.76x40.22x-.--% 148B
29.4x4.28x17.87x1.16% 139B
30.26x3.31x14.98x1.37% 140B
19.32x1.81x13.02x2.38% 136B
20.64x1.75x14.3x1.81% 94.77B
35.08x7.96x24.69x0.27% 77.08B
Average -31.57x 3.53x 20.06x 1.2% 163.82B
Weighted average by Cap. -25.15x 3.59x 20.36x 1.18%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Boeing

Historical PBR trend

Valuation ratios - PBR - Boeing

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Boeing

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Boeing


Year-on-year evolution of the Yield

Valuation ratios - Yield - Boeing