The Discounted Cash Flow (DCF) valuation of Boeing Co (BA) is 27.30 USD. With the latest stock price at 226.60 USD, the upside of Boeing Co based on DCF is -88%.
Based on the latest price of 226.60 USD and our DCF valuation, Boeing Co (BA) is a sell. Selling Boeing stocks now will result in a potential gain of 88%.
Range | Selected | |
WACC / Discount Rate | 6.5% - 8.5% | 7.5% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | (5.54) - 151.83 | 27.30 |
Upside | -102.4% - -33.0% | -88.0% |
(USD in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 66,517 | 72,341 | 74,188 | 76,920 | 80,398 | 86,378 |
% Growth | 14% | 9% | 3% | 4% | 5% | 7% |
Cost of goods sold | (68,508) | (70,781) | (68,959) | (67,923) | (67,445) | (68,839) |
% of Revenue | 103% | 98% | 93% | 88% | 84% | 80% |
Selling, G&A expenses | (5,021) | (5,461) | (5,600) | (5,806) | (6,069) | (6,520) |
% of Revenue | 8% | 8% | 8% | 8% | 8% | 8% |
Research & Development | (3,812) | (4,146) | (4,252) | (4,408) | (4,608) | (4,950) |
% of Revenue | 6% | 6% | 6% | 6% | 6% | 6% |
Net interest & other expenses | (1,386) | (1,507) | (1,546) | (1,603) | (1,675) | (1,800) |
% of Revenue | 2% | 2% | 2% | 2% | 2% | 2% |
Tax expense | 381 | 898 | 579 | 265 | (57) | (401) |
Tax rate | -3% | 9% | 9% | 9% | 9% | 9% |
Net profit | (11,829) | (8,656) | (5,589) | (2,556) | 545 | 3,868 |
% Margin | -18% | -12% | -8% | -3% | 1% | 4% |