Company Valuation: Boeing

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 118,316 113,529 157,693 132,427 165,032 165,835 - -
Change - -4.05% 38.9% -16.02% 24.62% 0.49% - -
Enterprise Value (EV) 1 160,174 153,310 194,035 160,009 189,730 188,248 182,367 172,323
Change - -4.29% 26.56% -17.54% 18.57% -0.78% -3.12% -5.51%
P/E -28.2x -23x -71x -9.64x 87.5x -784x 43.3x 23.2x
PBR -7.9x -7.06x -9.16x -29.3x 30.3x 22.5x 14.3x 9.2x
PEG - -1.4x 1.3x -0x -1x 7x -0x 0.3x
Capitalization / Revenue 1.9x 1.7x 2.03x 1.99x 1.84x 1.69x 1.47x 1.34x
EV / Revenue 2.57x 2.3x 2.49x 2.41x 2.12x 1.92x 1.62x 1.4x
EV / EBITDA -211x -97.8x 178x -18x 30.4x 43.4x 21.8x 14.3x
EV / EBIT -55.2x -43.2x -251x -14.9x 44.3x 91.6x 29.8x 17.5x
EV / FCF -36.4x 66.9x 43.8x -11.2x -101x 80.4x 29.3x 17.5x
FCF Yield -2.74% 1.49% 2.28% -8.94% -0.99% 1.24% 3.41% 5.72%
Dividend per Share 2 - - - - - - 0.3286 0.9143
Rate of return - - - - - - 0.16% 0.44%
EPS 2 -7.15 -8.3 -3.67 -18.36 2.48 -0.2676 4.849 9.059
Distribution rate - - - - - - 6.78% 10.1%
Net sales 1 62,286 66,608 77,794 66,517 89,463 98,022 112,799 123,467
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 2,056 6,117 9,832
Net income 1 -4,202 -4,935 -2,222 -11,817 1,890 -178.8 3,749 7,179
Net Debt 1 41,858 39,781 36,342 27,582 24,698 22,413 16,532 6,487
Reference price 2 201.32 190.49 260.66 177.00 217.12 209.82 209.82 209.82
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.($)
27.32x1.83x13.58x1.68% 187B
-784.05x1.92x43.41x-.--% 166B
20.17x1.5x12.65x1.78% 25.8B
14.95x1.03x8.99x0.1% 14.28B
19.97x1.48x11.35x1.69% 13.01B
-7.84x58.95x-9.27x-.--% 6.9B
-8.84x80.42x-8.84x-.--% 4.72B
12.64x - - 1.96% 2.24B
Average -88.21x 21.02x 10.27x 0.9% 52.41B
Weighted average by Cap. -295.74x 3.64x 24.53x 0.93%

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