As of 2025-07-04, the Intrinsic Value of Boeing Co (BA) is 30.91 USD. This Boeing valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 215.92 USD, the upside of Boeing Co is -85.7%.

The range of the Intrinsic Value is (5.00) - 188.41 USD.

Is Boeing undervalued or overvalued?

Based on its market price of 215.92 USD and our intrinsic valuation, Boeing Co (BA) is overvalued by 85.7%.

215.92 USD

Stock Price

30.91 USD

Intrinsic Value

Intrinsic Value Details

Boeing Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(5.00) - 188.41	30.91	-85.7%
DCF (Growth Exit 10Y)	34.25 - 350.46	93.15	-56.9%
DCF (EBITDA Exit 5Y)	4.14 - 23.29	12.67	-94.1%
DCF (EBITDA Exit 10Y)	71.16 - 124.26	94.48	-56.2%
Peter Lynch Fair Value	-76.33 - -76.33	-76.33	-135.35%
P/E Multiples	(300.14) - (323.34)	(275.18)	-227.4%
EV/EBITDA Multiples	(165.67) - (171.68)	(170.84)	-179.1%
Dividend Discount Model - Multi Stages	8.46 - 27.88	13.17	-93.9%

Boeing Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Raytheon Technologies Corp	95.05 - 281.08	146.22	0.3%
Lockheed Martin Corp	496.18 - 813.57	618.91	33.8%
TransDigm Group Inc	972.72 - 4,003.25	1,662.23	9.1%
General Dynamics Corp	355.32 - 932.28	514.28	74.5%
Northrop Grumman Corp	486.49 - 792.2	605.31	20.1%
L3harris Technologies Inc	186.89 - 449.08	269.94	5.6%
Textron Inc	111.82 - 242.11	153.05	86.1%
Bombardier Inc	160.87 - 532.91	256.14	77.9%
Huntington Ingalls Industries Inc	407.78 - 1,107.95	603.45	139.4%
Magellan Aerospace Corp	14.75 - 40.22	21.53	12.7%

Boeing Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	162,806
Beta	1.5
Outstanding shares (mil)	754
Enterprise Value (mil)	206,282

Market risk premium	5.1%
Cost of Equity	8.1%
Cost of Debt	5.65%
WACC	7.4%