As of 2024-05-16, the Intrinsic Value of Boeing Co (BA) is
228.43 USD. This Boeing valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 176.99 USD, the upside of Boeing Co is
%.
The range of the Intrinsic Value is 105.45 - 1,080.49 USD
228.43 USD
Intrinsic Value
Boeing Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
105.45 - 1,080.49 |
228.43 |
29.1% |
| DCF (Growth 10y) |
153.65 - 1,389.82 |
310.88 |
75.7% |
| DCF (EBITDA 5y) |
153.65 - 276.56 |
201.42 |
13.8% |
| DCF (EBITDA 10y) |
207.09 - 446.58 |
297.53 |
68.1% |
| Fair Value |
-17.52 - -17.52 |
-17.52 |
-109.90% |
| P/E |
(65.87) - 48.84 |
(16.34) |
-109.2% |
| EV/EBITDA |
(27.77) - 48.77 |
4.89 |
-97.2% |
| EPV |
(88.64) - (110.23) |
(99.43) |
-156.2% |
| DDM - Stable |
(32.40) - (133.85) |
(83.12) |
-147.0% |
| DDM - Multi |
150.65 - 499.82 |
233.49 |
31.9% |
Boeing Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
108,650.63 |
| Beta |
1.25 |
| Outstanding shares (mil) |
613.88 |
| Enterprise Value (mil) |
149,676.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.96% |
| Cost of Debt |
12.41% |
| WACC |
9.57% |