Valuation Boeing

Equities

Real-time Estimate Cboe BZX Other stock markets 19:57:26 23/06/2025 BST			5-day change	1st Jan Change
201.16 ^USD	+1.21%		-0.35%	+13.56%

06-03	Alaska Airlines CEO expects full-year profit despite pricing struggles	RE
06-03	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	120,843	118,316	113,529	157,693	132,427	149,859	-	-
Change	-	-2.09%	-4.05%	38.9%	-16.02%	13.16%	-	-
Enterprise Value (EV) ¹	158,836	160,174	153,310	194,035	160,009	182,950	176,869	167,945
Change	-	0.84%	-4.29%	26.56%	-17.54%	14.34%	-3.32%	-5.05%
P/E ratio	-10.3x	-28.2x	-23x	-71x	-9.64x	-5,938x	39x	25.7x
PBR	-6.81x	-7.9x	-7.06x	-9.16x	-29.3x	-41.7x	36x	13.5x
PEG	-	0.4x	-1.4x	1.3x	-0x	59.5x	-0x	0.5x
Capitalization / Revenue	2.08x	1.9x	1.7x	2.03x	1.99x	1.79x	1.54x	1.37x
EV / Revenue	2.73x	2.57x	2.3x	2.49x	2.41x	2.19x	1.82x	1.53x
EV / EBITDA	-15.1x	-211x	-97.8x	178x	-18x	44.7x	20.8x	15.1x
EV / EBIT	-12.4x	-55.2x	-43.2x	-251x	-14.9x	84x	28.1x	19.5x
EV / FCF	-8.06x	-36.4x	66.9x	43.8x	-11.2x	-48.5x	31.6x	18.5x
FCF Yield	-12.4%	-2.74%	1.49%	2.28%	-8.94%	-2.06%	3.16%	5.4%
Dividend per Share ²	-	-	-	-	-	-	0.044	0.3914
Rate of return	-	-	-	-	-	-	0.02%	0.2%
EPS ²	-20.88	-7.15	-8.3	-3.67	-18.36	-0.0335	5.096	7.737
Distribution rate	-	-	-	-	-	-	0.86%	5.06%
Net sales ¹	58,158	62,286	66,608	77,794	66,517	83,522	97,422	109,675
EBITDA ¹	-10,521	-758	-1,568	1,088	-8,871	4,092	8,497	11,086
EBIT ¹	-12,767	-2,902	-3,547	-773	-10,707	2,177	6,286	8,605
Net income ¹	-11,873	-4,202	-4,935	-2,222	-11,817	-57.74	3,975	6,046
Net Debt ¹	37,993	41,858	39,781	36,342	27,582	33,092	27,011	18,087
Reference price ²	214.06	201.32	190.49	260.66	177.00	198.75	198.75	198.75
Nbr of stocks (in thousands)	564,530	587,699	595,983	604,977	748,176	754,005	-	-
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	-5938.15x	2.19x	44.71x	-.--%	150B
AIRBUS SE	25.45x	1.61x	12.06x	1.58%	152B
LOCKHEED MARTIN CORPORATION	17.18x	1.71x	11.99x	2.8%	110B
DASSAULT AVIATION	23.93x	2.14x	17.95x	1.51%	27.5B
TEXTRON INC.	14.58x	1.1x	9.47x	0.1%	13.9B
EMBRAER S.A.	23.52x	1.3x	11.54x	2.3%	9.65B
JOBY AVIATION, INC.	-12.8x	3388.44x	-13.77x	-.--%	7.19B
AVICOPTER PLC	42.97x	-	-	0.54%	4.16B
CIRRUS AIRCRAFT LIMITED	12.55x	1.03x	6.86x	-.--%	1.93B
EVE HOLDING, INC.	-8.03x	-	-7.73x	-	1.57B
Average	-579.88x	424.94x	10.34x	0.98%	47.8B
Weighted average by Cap.	-1,846.98x	53.35x	22.15x	1.3%