Valuation Boeing

Equities

Real-time Estimate Cboe BZX Other stock markets 18:54:09 10/09/2024 BST			5-day change	1st Jan Change
158.24 ^USD	-2.86%		-1.66%	-39.25%

06:59pm	Boeing Delivers 40 Planes in August, Unfilled Orders Reach 6,165	MT
06:27pm	Top Midday Stories: Apple, Google Dealt Losses by EU's Highest Court; Fed Plans to Lower Capital Hikes for Biggest Banks Under New Rules	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	183,335	120,843	118,316	113,529	157,693	100,380	-	-
Change	-	-34.09%	-2.09%	-4.05%	38.9%	-36.34%	-	-
Enterprise Value (EV) ¹	201,152	158,836	160,174	153,310	194,035	146,267	139,537	131,155
Change	-	-21.04%	0.84%	-4.29%	26.56%	-24.62%	-4.6%	-6.01%
P/E ratio	-291x	-10.3x	-28.2x	-23x	-71x	-72.8x	27.7x	16.9x
PBR	-21.3x	-6.81x	-7.9x	-7.06x	-	-6.06x	-7.97x	-12.6x
PEG	-	-0x	0.4x	-1.4x	1.3x	1.9x	-0x	0.3x
Capitalization / Revenue	2.39x	2.08x	1.9x	1.7x	2.03x	1.31x	1.08x	0.95x
EV / Revenue	2.63x	2.73x	2.57x	2.3x	2.49x	1.9x	1.51x	1.25x
EV / EBITDA	680x	-15.1x	-211x	-97.8x	178x	69.1x	18x	12.1x
EV / EBIT	-102x	-12.4x	-55.2x	-43.2x	-251x	513x	22.8x	15x
EV / FCF	-51x	-8.06x	-36.4x	66.9x	43.8x	-21.3x	27.7x	16.4x
FCF Yield	-1.96%	-12.4%	-2.74%	1.49%	2.28%	-4.71%	3.6%	6.11%
Dividend per Share ²	8.22	-	-	-	-	-	-	1.366
Rate of return	2.52%	-	-	-	-	-	-	0.84%
EPS ²	-1.12	-20.88	-7.15	-8.3	-3.67	-2.237	5.877	9.651
Distribution rate	-734%	-	-	-	-	-	-	14.1%
Net sales ¹	76,559	58,158	62,286	66,608	77,794	76,843	92,701	105,287
EBITDA ¹	296	-10,521	-758	-1,568	1,088	2,117	7,766	10,829
EBIT ¹	-1,975	-12,767	-2,902	-3,547	-773	284.9	6,131	8,754
Net income ¹	-636	-11,873	-4,202	-4,935	-2,222	-1,308	3,585	5,853
Net Debt ¹	17,817	37,993	41,858	39,781	36,342	45,887	39,157	30,775
Reference price ²	325.76	214.06	201.32	190.49	260.66	162.91	162.91	162.91
Nbr of stocks (in thousands)	562,791	564,530	587,699	595,983	604,977	616,167	-	-
Announcement Date	29/01/20	27/01/21	26/01/22	25/01/23	31/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BOEING	-72.83x	1.9x	69.04x	-.--%	100B
LOCKHEED MARTIN CORPORATION	21.81x	2.17x	15.75x	+2.22%	137B
AIRBUS SE	24.9x	1.31x	11.35x	+1.65%	113B
DASSAULT AVIATION	16.5x	1.01x	9.02x	+1.97%	16.24B
TEXTRON INC.	15.92x	1.25x	10.58x	+0.09%	16.28B
EMBRAER S.A.	16.04x	1.14x	10.23x	-.--%	6.29B
AVICOPTER PLC	37.86x	-	-	+0.55%	4.19B
JOBY AVIATION, INC.	-6.98x	6251.17x	-5.74x	-.--%	3.57B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	7.88x	-0.02x	-0.16x	+3.62%	3.22B
Average	6.79x	782.49x	15.01x	+1.12%	44.56B
Weighted average by Cap.	-1.75x	58.01x	27.08x	+1.35%