Valuation Boeing

Equities

Market Closed - Nyse Other stock markets 23:00:02 08/05/2026 +03			5-day change	1st Jan Change
237.36 ^USD	+2.74%		+4.39%	+9.32%

05-09	Boeing probing worker death as union calls for accountability	RE
05-09	Iam calls for full accountability following death of iam member/Boeing employee Daniel Lussier	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	118,316	113,529	157,693	132,427	165,032	187,111	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	13.38%	-	-
Enterprise Value (EV) ¹	160,174	153,310	194,035	160,009	189,730	209,455	203,438	193,031
Change	-	-4.29%	26.56%	-17.54%	18.57%	10.4%	-2.87%	-5.12%
P/E ratio	-28.2x	-23x	-71x	-9.64x	87.5x	455x	43x	25.4x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	26.4x	15.8x	10.2x
PEG	-	-1.4x	1.3x	-0x	-1x	-5.8x	0x	0.4x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.92x	1.67x	1.52x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	2.15x	1.81x	1.57x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	46.9x	23.9x	16.1x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	82.6x	31.7x	19.9x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	87.1x	31.4x	19x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.15%	3.19%	5.25%
Dividend per Share ²	-	-	-	-	-	-	0.2931	0.6572
Rate of return	-	-	-	-	-	-	0.12%	0.28%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	0.5212	5.526	9.338
Distribution rate	-	-	-	-	-	-	5.3%	7.04%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,579	112,114	122,762
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,466	8,529	11,969
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	2,537	6,419	9,721
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	500.3	4,345	7,383
Net Debt ¹	41,858	39,781	36,342	27,582	24,698	22,344	16,327	5,919
Reference price ²	201.32	190.49	260.66	177.00	217.12	237.36	237.36	237.36
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BOEING	455.43x	2.15x	46.9x	-.--%	187B
AIRBUS SE	24.54x	1.59x	11.78x	1.85%	167B
LOCKHEED MARTIN CORPORATION	16.95x	1.66x	11.67x	2.74%	117B
DASSAULT AVIATION	19.67x	1.57x	13.33x	1.85%	26.47B
TEXTRON INC.	16.34x	1.13x	9.55x	0.09%	15.83B
JOBY AVIATION, INC.	-13.18x	96.97x	-15.83x	-.--%	10.69B
EMBRAER S.A.	18.08x	1.19x	9.58x	2.12%	10.62B
BETA TECHNOLOGIES, INC.	-8.44x	83.82x	-9.76x	-.--%	4.29B
CIRRUS AIRCRAFT LIMITED	10.32x	-	-	2.47%	1.77B
Average	59.97x	23.76x	9.65x	1.24%	60.03B
Weighted average by Cap.	170.48x	4.33x	23.21x	1.31%