Valuation Boeing Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 01:36:02 21/07/26 am AEST			5-day change	1st Jan Change
170.46 ^CHF	-1.90%		-4.05%	+0.01%

03:37am	GE Aerospace Wins Engine Deal for 15 Philippine Airlines 787-10s	MT
02:07am	On the day Andy Burnham becomes UK PM, a northern city loses trains to London	RE

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	168,720	-	-
Change	-	-4.05%	38.9%	-16.02%	24.62%	2.23%	-	-
Enterprise Value (EV) ¹	160,174	153,310	194,035	160,009	189,730	191,097	184,936	174,547
Change	-	-4.29%	26.56%	-17.54%	18.57%	0.72%	-3.22%	-5.62%
P/E	-28.2x	-23x	-71x	-9.64x	87.5x	692x	41.2x	23.5x
PBR	-7.9x	-7.06x	-9.16x	-29.3x	30.3x	23.9x	14.4x	9.25x
PEG	-	-1.4x	1.3x	-0x	-1x	-7.9x	0x	0.3x
Capitalization / Revenue	1.9x	1.7x	2.03x	1.99x	1.84x	1.73x	1.51x	1.37x
EV / Revenue	2.57x	2.3x	2.49x	2.41x	2.12x	1.96x	1.65x	1.42x
EV / EBITDA	-211x	-97.8x	178x	-18x	30.4x	43.5x	21.9x	14.7x
EV / EBIT	-55.2x	-43.2x	-251x	-14.9x	44.3x	78x	29.8x	18x
EV / FCF	-36.4x	66.9x	43.8x	-11.2x	-101x	80.4x	28.7x	17.4x
FCF Yield	-2.74%	1.49%	2.28%	-8.94%	-0.99%	1.24%	3.48%	5.74%
Dividend per Share ²	-	-	-	-	-	-	0.3487	0.9072
Rate of return	-	-	-	-	-	-	0.16%	0.42%
EPS ²	-7.15	-8.3	-3.67	-18.36	2.48	0.3092	5.198	9.12
Distribution rate	-	-	-	-	-	-	6.71%	9.95%
Net sales ¹	62,286	66,608	77,794	66,517	89,463	97,732	112,021	122,942
EBITDA ¹	-758	-1,568	1,088	-8,871	6,234	4,392	8,450	11,846
EBIT ¹	-2,902	-3,547	-773	-10,707	4,281	2,450	6,201	9,685
Net income ¹	-4,202	-4,935	-2,222	-11,817	1,890	474.8	4,043	7,271
Net Debt ¹	41,858	39,781	36,342	27,582	24,698	22,376	16,216	5,826
Reference price ²	201.32	190.49	260.66	177.00	217.12	214.03	214.03	214.03
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.($)
AIRBUS SE	26.17x	1.73x	12.89x	1.74%	175B
DASSAULT AVIATION	19.65x	1.53x	13.24x	1.84%	25.33B
TEXTRON INC.	16.43x	1.14x	9.71x	0.09%	15.91B
EMBRAER S.A.	20.11x	1.3x	10.75x	2.01%	11.37B
JOBY AVIATION, INC.	-8.85x	57.09x	-9.38x	-.--%	7.11B
BETA TECHNOLOGIES, INC.	-8.33x	75.98x	-7.85x	-.--%	4.1B
CIRRUS AIRCRAFT LIMITED	10.03x	-	-	2.53%	1.74B
EVE HOLDING, INC.	-2.93x	-	-3.32x	-.--%	759M
Average	9.04x	23.13x	3.72x	1.03%	30.17B
Weighted average by Cap.	22.73x	4.57x	11.55x	1.57%