Valuation Boeing

Stocks

Market Closed - NYSE Other stock markets 23:00:03 22/06/2026 +03			Pre-market 15:30:33
220.83 ^USD	-0.85%		218.38	-1.11%

02:35pm	AerCap Delivers First GE-powered Boeing 787-9 Plane to Thai Airways	MT
01:26pm	China Airlines to Sell Four Boeing Cargo Aircraft for $85 Million	MT

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	174,081	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	5.48%	-	-
Enterprise Value (EV) ¹	160,174	153,310	194,035	160,009	189,730	196,438	190,299	179,919
Change	-	-4.29%	26.56%	-17.54%	18.57%	3.54%	-3.13%	-5.45%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	480x	41.2x	23.9x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	24.6x	14.7x	9.47x
PEG	-	-1.4x	1.3x	-0x	-1x	-5.9x	0x	0.3x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.78x	1.55x	1.41x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	2.01x	1.69x	1.46x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	44.8x	22.5x	14.9x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	77.7x	30.3x	18.6x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	81.9x	29.7x	18x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.22%	3.36%	5.56%
Dividend per Share ²	-	-	-	-	-	-	0.2931	0.6572
Rate of return	-	-	-	-	-	-	0.13%	0.3%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	0.4605	5.355	9.247
Distribution rate	-	-	-	-	-	-	5.47%	7.11%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,622	112,298	123,134
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,383	8,449	12,036
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	2,529	6,279	9,678
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	481.5	4,229	7,347
Net Debt ¹	41,858	39,781	36,342	27,582	24,698	22,357	16,218	5,838
Reference price ²	201.32	190.49	260.66	177.00	217.12	220.83	220.83	220.83
Nbr of stocks (in thousands)	587,699	595,983	604,977	748,176	760,095	788,302	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BOEING	479.5x	2.01x	44.82x	-.--%	174B
AIRBUS SE	25.84x	1.68x	12.5x	1.77%	171B
DASSAULT AVIATION	19.91x	1.6x	13.76x	1.8%	26.01B
TEXTRON INC.	15.6x	1.08x	9.28x	0.1%	15.12B
JOBY AVIATION, INC.	-11.97x	87.42x	-14.21x	-.--%	9.7B
BETA TECHNOLOGIES, INC.	-7.43x	65.73x	-6.73x	-.--%	3.63B
CIRRUS AIRCRAFT LIMITED	9.78x	-	-	2.61%	1.68B
EVE HOLDING, INC.	-3.76x	-	-4.19x	-.--%	975M
Average	65.93x	26.59x	7.89x	0.79%	50.24B
Weighted average by Cap.	220.20x	4.46x	25.65x	0.89%