As of 2025-06-06, the Intrinsic Value of Boeing Co (BA) is 28.28 USD. This Boeing valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 209.02 USD, the upside of Boeing Co is -86.50%.
The range of the Intrinsic Value is (4.94) - 154.48 USD
Based on its market price of 209.02 USD and our intrinsic valuation, Boeing Co (BA) is overvalued by 86.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.94) - 154.48 | 28.28 | -86.5% |
| DCF (Growth 10y) | 34.35 - 293.61 | 88.55 | -57.6% |
| DCF (EBITDA 5y) | (0.46) - 20.11 | 8.88 | -95.7% |
| DCF (EBITDA 10y) | 62.74 - 116.22 | 86.54 | -58.6% |
| Fair Value | -76.33 - -76.33 | -76.33 | -136.52% |
| P/E | (286.09) - (317.85) | (274.03) | -231.1% |
| EV/EBITDA | (155.53) - (163.98) | (162.86) | -177.9% |
| EPV | (123.88) - (144.84) | (134.36) | -164.3% |
| DDM - Stable | (171.32) - (606.64) | (388.98) | -286.1% |
| DDM - Multi | 8.43 - 24.18 | 12.64 | -94.0% |
| Market Cap (mil) | 157,603.17 |
| Beta | 1.47 |
| Outstanding shares (mil) | 754.01 |
| Enterprise Value (mil) | 201,079.17 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.25% |
| Cost of Debt | 5.67% |
| WACC | 7.46% |