Valuation Boeing Swiss Exchange

Stocks

Delayed Swiss Exchange 18:36:05 12/08/2026 +03			5-day change	1st Jan Change
187.90 ^CHF	-1.04%		-2.03%	+10.24%

08-11	Boeing : RBC maintains a Buy rating	ZD
08-11	Boeing : Receives a Buy rating from Jefferies	ZD

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	182,734	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	10.73%	-	-
Enterprise Value (EV) ¹	160,174	153,310	194,035	160,009	189,730	205,146	199,265	189,221
Change	-	-4.29%	26.56%	-17.54%	18.57%	8.13%	-2.87%	-5.04%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	-864x	47.7x	25.5x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	24.8x	15.7x	10.1x
PEG	-	-1.4x	1.3x	-0x	-1x	8x	-0x	0.3x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.86x	1.62x	1.48x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	2.09x	1.77x	1.53x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	47.3x	23.8x	15.7x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	99.8x	32.6x	19.2x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	87.6x	32.1x	19.2x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.14%	3.12%	5.21%
Dividend per Share ²	-	-	-	-	-	-	0.3286	0.9143
Rate of return	-	-	-	-	-	-	0.14%	0.4%
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	231.20	231.20	231.20
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.($)
AIRBUS SE	28.74x	1.93x	14.38x	1.6%	195B
BOEING	-863.94x	2.09x	47.31x	-.--%	183B
DASSAULT AVIATION	22.39x	1.79x	15.17x	1.61%	28.49B
TEXTRON INC.	16x	1.1x	9.58x	0.09%	15.29B
JOBY AVIATION, INC.	-8.94x	66.95x	-10.53x	-.--%	7.87B
BETA TECHNOLOGIES, INC.	-10.45x	103.6x	-11.48x	-.--%	5.56B
CIRRUS AIRCRAFT LIMITED	12.03x	-	-	2.11%	2.08B
EVE HOLDING, INC.	-4.1x	-	-4.36x	-.--%	948M
Average	-101.03x	29.58x	8.58x	0.68%	54.77B
Weighted average by Cap.	-345.74x	4.44x	27.24x	0.83%