BOEING |
Market Closed -
Other stock markets
|
After market 07:58:35 pm | |||
| 177 USD | -2.09% |
|
177.2 | +0.12% |
| 05:15am | News Highlights : Top Company News of the Day - Wednesday at 11 PM ET | DJ |
| 03:16am | News Highlights : Top Company News of the Day - Wednesday at 9 PM ET | DJ |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 183,335 | 120,843 | 118,316 | 113,529 | 157,693 | 108,651 | - | - |
| Enterprise Value (EV) 1 | 201,152 | 158,836 | 160,174 | 153,310 | 194,035 | 144,253 | 137,226 | 129,630 |
| P/E ratio | -291 x | -10.3 x | -28.2 x | -23 x | -71 x | 156 x | 23.4 x | 16.5 x |
| Yield | 2.52% | - | - | - | - | - | 0.1% | 0.82% |
| Capitalization / Revenue | 2.39 x | 2.08 x | 1.9 x | 1.7 x | 2.03 x | 1.34 x | 1.13 x | 1.02 x |
| EV / Revenue | 2.63 x | 2.73 x | 2.57 x | 2.3 x | 2.49 x | 1.79 x | 1.43 x | 1.21 x |
| EV / EBITDA | 680 x | -15.1 x | -211 x | -97.8 x | 178 x | 34.2 x | 14.8 x | 11.1 x |
| EV / FCF | -51 x | -8.06 x | -36.4 x | 66.9 x | 43.8 x | 113 x | 21.6 x | 15.1 x |
| FCF Yield | -1.96% | -12.4% | -2.74% | 1.49% | 2.28% | 0.88% | 4.64% | 6.6% |
| Price to Book | -21.3 x | -6.81 x | -7.9 x | -7.06 x | - | -7.19 x | -10.5 x | -22.8 x |
| Nbr of stocks (in thousands) | 562,791 | 564,530 | 587,699 | 595,983 | 604,977 | 613,884 | - | - |
| Reference price 2 | 325.8 | 214.1 | 201.3 | 190.5 | 260.7 | 177.0 | 177.0 | 177.0 |
| Announcement Date | 1/29/20 | 1/27/21 | 1/26/22 | 1/25/23 | 1/31/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 76,559 | 58,158 | 62,286 | 66,608 | 77,794 | 80,798 | 96,181 | 106,716 |
| EBITDA 1 | 296 | -10,521 | -758 | -1,568 | 1,088 | 4,223 | 9,294 | 11,670 |
| EBIT 1 | -1,975 | -12,767 | -2,902 | -3,547 | -773 | 2,408 | 7,293 | 9,436 |
| Operating Margin | -2.58% | -21.95% | -4.66% | -5.33% | -0.99% | 2.98% | 7.58% | 8.84% |
| Earnings before Tax (EBT) 1 | -2,259 | -14,476 | -5,033 | -5,022 | -2,005 | 937.6 | 5,901 | 8,281 |
| Net income 1 | -636 | -11,873 | -4,202 | -4,935 | -2,222 | 682 | 4,846 | 6,891 |
| Net margin | -0.83% | -20.42% | -6.75% | -7.41% | -2.86% | 0.84% | 5.04% | 6.46% |
| EPS 2 | -1.120 | -20.88 | -7.150 | -8.300 | -3.670 | 1.134 | 7.570 | 10.73 |
| Free Cash Flow 1 | -3,946 | -19,713 | -4,396 | 2,290 | 4,433 | 1,276 | 6,363 | 8,560 |
| FCF margin | -5.15% | -33.9% | -7.06% | 3.44% | 5.7% | 1.58% | 6.62% | 8.02% |
| FCF Conversion (EBITDA) | - | - | - | - | 407.44% | 30.21% | 68.46% | 73.35% |
| FCF Conversion (Net income) | - | - | - | - | - | 187.04% | 131.3% | 124.22% |
| Dividend per Share 2 | 8.220 | - | - | - | - | - | 0.1733 | 1.444 |
| Announcement Date | 1/29/20 | 1/27/21 | 1/26/22 | 1/25/23 | 1/31/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 14,793 | 13,991 | 16,681 | 15,956 | 19,980 | 17,921 | 19,751 | 18,104 | 22,018 | 16,569 | 18,987 | 21,346 | 23,757 | 22,177 | 23,186 |
| EBITDA 1 | -3,637 | -683 | 1,272 | -2,306 | 149 | 308 | 357 | -341 | 764 | 356 | 812.7 | 1,416 | 1,771 | 2,308 | 2,443 |
| EBIT 1 | -4,171 | -1,169 | 774 | -2,799 | -353 | -149 | -99 | -808 | 283 | -86 | 326 | 984.2 | 1,395 | 1,898 | 2,057 |
| Operating Margin | -28.2% | -8.36% | 4.64% | -17.54% | -1.77% | -0.83% | -0.5% | -4.46% | 1.29% | -0.52% | 1.72% | 4.61% | 5.87% | 8.56% | 8.87% |
| Earnings before Tax (EBT) 1 | -4,700 | -1,618 | 377 | -3,132 | -649 | -496 | -400 | -1,100 | -9 | -378 | -143.9 | 679.8 | 810.8 | 1,332 | 1,512 |
| Net income 1 | -4,143 | -1,219 | 193 | -3,275 | -634 | -414 | -149 | -1,636 | -23 | -343 | -87.07 | 440.5 | 661.2 | 995 | 1,157 |
| Net margin | -28.01% | -8.71% | 1.16% | -20.53% | -3.17% | -2.31% | -0.75% | -9.04% | -0.1% | -2.07% | -0.46% | 2.06% | 2.78% | 4.49% | 4.99% |
| EPS 2 | -7.020 | -2.060 | 0.3200 | -5.490 | -1.060 | -0.6900 | -0.2500 | -2.700 | -0.0400 | -0.5600 | -0.1903 | 0.7627 | 1.228 | 1.300 | 1.618 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 1/26/22 | 4/27/22 | 7/27/22 | 10/26/22 | 1/25/23 | 4/26/23 | 7/26/23 | 10/25/23 | 1/31/24 | 4/24/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 17,817 | 37,993 | 41,858 | 39,781 | 36,342 | 35,601 | 28,575 | 20,978 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 60.19 x | -3.611 x | -55.22 x | -25.37 x | 33.4 x | 8.43 x | 3.075 x | 1.798 x |
| Free Cash Flow 1 | -3,946 | -19,713 | -4,396 | 2,290 | 4,433 | 1,276 | 6,363 | 8,560 |
| ROE (net income / shareholders' equity) | 47.5% | - | - | - | - | 5.65% | - | - |
| ROA (Net income/ Total Assets) | -1.57% | -8.31% | -2.89% | -3.58% | -1.62% | 0.03% | 4.24% | 6.42% |
| Assets 1 | 40,636 | 142,881 | 145,343 | 137,811 | 137,059 | 2,630,211 | 114,273 | 107,284 |
| Book Value Per Share 2 | -15.30 | -31.50 | -25.50 | -27.00 | - | -24.60 | -16.90 | -7.750 |
| Cash Flow per Share 2 | -4.320 | -32.40 | -5.810 | 5.860 | 9.830 | 4.750 | 11.90 | 18.00 |
| Capex 1 | 1,500 | 1,303 | 980 | 1,222 | 1,527 | 1,711 | 1,870 | 2,045 |
| Capex / Sales | 1.96% | 2.24% | 1.57% | 1.83% | 1.96% | 2.12% | 1.94% | 1.92% |
| Announcement Date | 1/29/20 | 1/27/21 | 1/26/22 | 1/25/23 | 1/31/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
A-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
29
Last Close Price
177
USD
Average target price
222.3
USD
Spread / Average Target
+25.59%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -32.10% | 111B | |
| +2.39% | 112B | |
| +16.41% | 17.87B | |
| +9.65% | 16.8B | |
| +74.05% | 5.28B | |
| +13.34% | 4.38B | |
| +16.42% | 4B | |
| -22.71% | 3.82B | |
| -23.77% | 1.45B | |
| +6.43% | 1.15B |
- Stock Market
- Equities
- BA Stock
- Financials Boeing