BA
Boeing Co
Price:  
226.6 
USD
Volume:  
16,459,499
United States | Aerospace & Defense

Boeing DCF Valuation - Growth Exit 5Y

-88 %
Upside

What is the DCF valuation of Boeing?

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%.

Is Boeing a buy or a sell?

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 Rate6.5% - 8.5%7.5%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price(5.54) - 151.8327.30
Upside-102.4% - -33.0%-88.0%
226.60 USD
Stock Price
27.30 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

Boeing DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue66,51772,34174,18876,92080,39886,378
% Growth
14%9%3%4%5%7%
Cost of goods sold(68,508)(70,781)(68,959)(67,923)(67,445)(68,839)
% of Revenue103%98%93%88%84%80%
Selling, G&A expenses(5,021)(5,461)(5,600)(5,806)(6,069)(6,520)
% of Revenue8%8%8%8%8%8%
Research & Development(3,812)(4,146)(4,252)(4,408)(4,608)(4,950)
% of Revenue6%6%6%6%6%6%
Net interest & other expenses(1,386)(1,507)(1,546)(1,603)(1,675)(1,800)
% of Revenue2%2%2%2%2%2%
Tax expense381898579265(57)(401)
Tax rate-3%9%9%9%9%9%
Net profit(11,829)(8,656)(5,589)(2,556)5453,868
% Margin-18%-12%-8%-3%1%4%