BA
Boeing Co
Price:  
179.11 
USD
Volume:  
5,177,678.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Boeing Intrinsic Value

%
Upside

As of 2024-07-16, the Intrinsic Value of Boeing Co (BA) is 241.74 USD. This Boeing valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 179.11 USD, the upside of Boeing Co is %.

The range of the Intrinsic Value is 108.86 - 1,380.12 USD

179.11 USD
Stock Price
241.74 USD
Intrinsic Value
Intrinsic Value Details

Boeing Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 108.86 - 1,380.12 241.74 35.0%
DCF (Growth 10y) 158.34 - 1,774.36 328.65 83.5%
DCF (EBITDA 5y) 157.91 - 282.28 208.27 16.3%
DCF (EBITDA 10y) 213.23 - 460.61 308.84 72.4%
Fair Value -17.52 - -17.52 -17.52 -109.78%
P/E (76.60) - 47.72 (20.57) -111.5%
EV/EBITDA (27.12) - 43.66 4.54 -97.5%
EPV (88.96) - (112.28) (100.62) -156.2%
DDM - Stable (33.39) - (164.99) (99.19) -155.4%
DDM - Multi 156.05 - 622.48 252.29 40.9%

Boeing Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 109,952.05
Beta 1.15
Outstanding shares (mil) 613.88
Enterprise Value (mil) 150,978.05
Market risk premium 4.60%
Cost of Equity 8.63%
Cost of Debt 12.41%
WACC 9.34%