As of 2025-05-13, the Intrinsic Value of Boeing Co (BA) is 31.79 USD. This Boeing valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 198.53 USD, the upside of Boeing Co is -84%.

The range of the Intrinsic Value is (4.20) - 186.37 USD.

Is Boeing undervalued or overvalued?

Based on its market price of 198.53 USD and our intrinsic valuation, Boeing Co (BA) is overvalued by 84%.

198.53 USD

Stock Price

31.79 USD

Intrinsic Value

Intrinsic Value Details

Boeing Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(4.20) - 186.37	31.79	-84.0%
DCF (Growth Exit 10Y)	35.69 - 347.05	94.68	-52.3%
DCF (EBITDA Exit 5Y)	58.61 - 75.37	66.65	-66.4%
DCF (EBITDA Exit 10Y)	123.35 - 170.46	145.23	-26.8%
Peter Lynch Fair Value	-91.34 - -91.34	-91.34	-146.01%
P/E Multiples	(234.80) - (300.44)	(245.03)	-223.4%
EV/EBITDA Multiples	(100.12) - (105.20)	(104.02)	-152.4%
Dividend Discount Model - Multi Stages	8.42 - 26.07	12.91	-93.5%

Boeing Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Raytheon Technologies Corp	90.88 - 262.88	139.10	6.5%
Lockheed Martin Corp	476.57 - 779.76	594.10	25.6%
TransDigm Group Inc	870.88 - 2,977.67	1,423.69	0.5%
General Dynamics Corp	267.57 - 436.64	332.67	20.4%
Northrop Grumman Corp	495.31 - 1,040.42	674.06	40.7%
L3harris Technologies Inc	179.82 - 446.8	263.04	20.1%
Textron Inc	104.61 - 242.13	146.42	90.6%
Huntington Ingalls Industries Inc	362.64 - 1,162.59	564.27	145.6%
Bombardier Inc	165.13 - 565.98	265.34	206.8%
Magellan Aerospace Corp	13.04 - 33.87	18.85	21.7%

Boeing Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	149,694
Beta	1.53
Outstanding shares (mil)	754
Enterprise Value (mil)	149,694

Market risk premium	5.1%
Cost of Equity	8.15%
Cost of Debt	5.65%
WACC	7.3%