Valuation Boeing

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:44:08 14/07/26 am AEST			5-day change	1st Jan Change
217.96 ^USD	-1.94%		-6.98%	+0.48%

12:32am	Two Irish lessors seek deregistration of four Boeing 737 MAX jets leased to India's SpiceJet, document shows	RE
11:04pm	Ryanair, the leader on unit costs?

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	175,224	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	6.18%	-	-
Enterprise Value (EV) ¹	160,174	153,310	194,035	160,009	189,730	197,581	191,442	181,062
Change	-	-4.29%	26.56%	-17.54%	18.57%	4.14%	-3.11%	-5.42%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	645x	42.8x	24.4x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	24.9x	14.9x	9.61x
PEG	-	-1.4x	1.3x	-0x	-1x	-7.5x	0x	0.3x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.8x	1.56x	1.42x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	2.02x	1.71x	1.47x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	45x	22.7x	15.1x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	79.7x	30.9x	18.7x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	82.4x	29.9x	18.1x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.21%	3.34%	5.53%
Dividend per Share ²	-	-	-	-	-	-	0.3487	0.9072
Rate of return	-	-	-	-	-	-	0.16%	0.41%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	0.3444	5.189	9.114
Distribution rate	-	-	-	-	-	-	6.72%	9.95%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,591	112,190	123,268
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,388	8,451	11,983
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	2,478	6,201	9,685
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	451	4,109	7,253
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	222.28	222.28	222.28
Nbr of stocks (in thousands)	587,699	595,983	604,977	748,176	760,095	788,302	-	-
Announcement Date	26/1/22	25/1/23	31/1/24	28/1/25	27/1/26	-	-	-

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	540.38x	2.02x	45.03x	-.--%	175B
AIRBUS SE	26.86x	1.75x	13.1x	1.71%	178B
DASSAULT AVIATION	19.76x	1.54x	13.33x	1.83%	25.45B
TEXTRON INC.	16.33x	1.13x	9.66x	0.09%	15.81B
JOBY AVIATION, INC.	-9.37x	68.55x	-11.15x	-.--%	7.59B
BETA TECHNOLOGIES, INC.	-8.31x	76.43x	-7.82x	-.--%	4.09B
CIRRUS AIRCRAFT LIMITED	9.87x	-	-	2.57%	1.71B
EVE HOLDING, INC.	-3.25x	-	-3.66x	-.--%	843M
Average	74.03x	25.24x	8.36x	0.77%	51.03B
Weighted average by Cap.	245.26x	3.84x	26.05x	0.87%