investorscraft@gmail.com

Intrinsic ValueThe Boeing Company (BA.SW)

Previous CloseCHF358.00
Intrinsic Value
Upside potential
Previous Close
CHF358.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Boeing Company is a global leader in the aerospace and defense industry, operating across commercial aviation, defense systems, space exploration, and related services. Its diversified revenue model includes manufacturing commercial jetliners, military aircraft, satellites, and missile defense systems, alongside aftermarket services such as maintenance, training, and digital solutions. Boeing’s Commercial Airplanes segment remains a cornerstone, serving airlines and cargo operators with a portfolio that includes the 737, 787, and 777 families, though it faces intense competition from Airbus. The Defense, Space & Security segment strengthens its market position through government contracts, advanced military platforms, and space programs, including NASA collaborations. Boeing’s Global Services segment enhances customer loyalty by providing lifecycle support, while Boeing Capital facilitates financing solutions, ensuring liquidity for fleet acquisitions. Despite operational challenges, Boeing retains a strong brand and technological edge, though supply chain disruptions and regulatory scrutiny have impacted its market dominance in recent years.

Revenue Profitability And Efficiency

In FY 2023, Boeing reported revenue of $77.8 billion, reflecting a recovery in commercial aircraft deliveries but offset by persistent losses in its defense segment. The company posted a net loss of $2.2 billion, with diluted EPS of -$3.67, underscoring ongoing margin pressures from production inefficiencies and cost overruns. Operating cash flow improved to $5.96 billion, supported by working capital adjustments, while capital expenditures totaled $1.53 billion, indicating continued investment in production capacity and R&D.

Earnings Power And Capital Efficiency

Boeing’s earnings power remains constrained by high fixed costs, supply chain bottlenecks, and contractual penalties in its defense business. The company’s capital efficiency is suboptimal, with negative net income and elevated debt levels limiting returns. However, its commercial backlog and long-term service agreements provide visibility into future cash flows, assuming operational stability is restored.

Balance Sheet And Financial Health

Boeing’s balance sheet shows $12.7 billion in cash and equivalents against $52.6 billion in total debt, reflecting significant leverage. While liquidity is supported by undrawn credit facilities, the debt burden restricts financial flexibility. The absence of dividends in 2023 highlights a focus on debt reduction and operational recovery, though credit metrics remain weak relative to peers.

Growth Trends And Dividend Policy

Boeing’s growth hinges on commercial aircraft demand recovery, defense contract execution, and aftermarket services expansion. The company suspended dividends in 2020 to preserve cash, and no reinstatement occurred in 2023. Order backlogs in commercial and defense segments suggest revenue potential, but profitability depends on resolving production and supply chain challenges.

Valuation And Market Expectations

With a market cap of $219.8 billion, Boeing trades at a premium to book value, reflecting optimism around its long-term recovery. However, its beta of 1.56 indicates higher volatility, tied to cyclical demand and operational risks. Investors appear to price in a gradual normalization of free cash flow, though execution risks remain elevated.

Strategic Advantages And Outlook

Boeing’s strategic advantages include its entrenched market position, technological expertise, and diversified revenue streams. Near-term challenges include regulatory compliance, debt management, and operational stabilization. Long-term prospects depend on commercial demand recovery, defense budget trends, and innovation in sustainable aviation. Success hinges on executing its backlog while restoring profitability.

Sources

Company 10-K, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount