Valuation Boeing Kazakhstan S.E.

Stocks

Real-time Estimate Cboe BZX 19:07:45 06/10/2026 +03			5-day change	1st Jan Change
191.16 ^USD	-1.36%		+1.47%	-11.41%

04:18pm	BNP Paribas Adjusts Boeing Price Target to $265 From $300, Maintains Outperform Rating	MT
10-05	Boeing Gets $14.7 Billion Contract Action From Lockheed Martin to Triple PAC-3 MSE Seeker Production	DJ

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	152,320	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	-7.7%	-	-
Enterprise Value (EV) ¹	160,174	153,310	194,035	160,009	189,730	174,854	169,077	159,091
Change	-	-4.29%	26.56%	-17.54%	18.57%	-7.84%	-3.3%	-5.91%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	-663x	42.2x	21.6x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	20.7x	13.4x	8.57x
PEG	-	-1.4x	1.3x	-0x	-1x	6x	-0x	0.2x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.56x	1.36x	1.23x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	1.79x	1.5x	1.29x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	40.4x	20.6x	13.3x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	86.2x	28.4x	16.3x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	80.2x	29.3x	16.4x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.25%	3.41%	6.1%
Dividend per Share ²	-	-	-	-	-	-	0.3755	1.045
Rate of return	-	-	-	-	-	-	0.19%	0.54%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	-0.2908	4.562	8.907
Distribution rate	-	-	-	-	-	-	8.23%	11.7%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,853	112,345	123,470
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,328	8,226	11,965
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	2,029	5,959	9,773
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	-125.1	3,685	7,256
Net Debt ¹	41,858	39,781	36,342	27,582	24,698	22,534	16,757	6,771
Reference price ²	201.32	190.49	260.66	177.00	217.12	192.72	192.72	192.72
Nbr of stocks (in thousands)	587,699	595,983	604,977	748,176	760,095	790,370	-	-
Announcement Date	1/26/22 A	1/25/23 A	1/31/24 A	1/28/25 A	1/27/26 A	-	-	-

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.($)
GE AEROSPACE	35.1x	6.49x	27.21x	0.59%	318B
RTX CORPORATION	30.56x	2.86x	16.99x	1.55%	248B
AIRBUS SE	25.44x	1.69x	12.57x	1.81%	168B
ROLLS-ROYCE HOLDINGS PLC	34.86x	5.08x	21.31x	0.98%	162B
SAFRAN	33.03x	3.62x	16.42x	1.25%	153B
BOEING	-662.61x	1.79x	40.4x	-.--%	152B
LOCKHEED MARTIN CORPORATION	16.62x	1.62x	11.63x	2.77%	117B
HOWMET AEROSPACE INC.	41.69x	9.4x	29.14x	0.23%	91.55B
GENERAL DYNAMICS CORPORATION	19.52x	1.66x	13.56x	1.9%	89.61B
Average	-47.31x	3.80x	21.03x	1.23%	166.65B
Weighted average by Cap.	-39.80x	3.94x	21.57x	1.16%