investorscraft@gmail.com

Intrinsic ValueThe Boeing Company (BCO.DE)

Previous Close194.16
Intrinsic Value
Upside potential
Previous Close
194.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 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 four key segments: Commercial Airplanes, Defense, Space & Security, Global Services, and Boeing Capital. Its core revenue model is driven by the design, manufacture, and servicing of commercial jetliners, military aircraft, satellites, and space systems, complemented by financing solutions. Boeing holds a dominant position in commercial aviation, competing primarily with Airbus, while its defense and space divisions cater to government and commercial clients, securing long-term contracts. The company’s extensive aftermarket services, including maintenance, training, and digital analytics, provide recurring revenue streams and deepen customer relationships. Despite recent challenges, Boeing remains a critical player in global aerospace, leveraging its technological expertise, scale, and diversified portfolio to maintain market leadership.

Revenue Profitability And Efficiency

Boeing reported revenue of €66.5 billion for the period, reflecting its broad industrial footprint. However, net income stood at -€11.8 billion, with diluted EPS of -€18.36, underscoring significant profitability challenges. Operating cash flow was deeply negative at -€12.1 billion, exacerbated by high production costs and supply chain disruptions. Capital expenditures of -€2.2 billion indicate ongoing investments in capacity and innovation, though efficiency metrics remain pressured by operational headwinds.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by losses in its commercial segment and defense program charges. Negative operating cash flow highlights inefficiencies in working capital management and production delays. Boeing’s capital allocation is focused on stabilizing operations, but return metrics are subdued, with limited near-term visibility on margin recovery. The absence of dividends reflects prioritization of liquidity over shareholder returns.

Balance Sheet And Financial Health

Boeing’s balance sheet shows €13.8 billion in cash and equivalents against €54.2 billion in total debt, indicating elevated leverage. The high debt load, coupled with negative free cash flow, raises concerns about financial flexibility. While the company maintains access to capital markets, sustained operational improvements are critical to deleveraging and restoring credit health.

Growth Trends And Dividend Policy

Growth is hampered by production bottlenecks and regulatory scrutiny, though long-term demand for commercial aircraft and defense systems remains robust. Boeing suspended its dividend in recent years to preserve liquidity, with no near-term plans for reinstatement. The focus remains on executing its backlog and stabilizing cash flows before revisiting capital return policies.

Valuation And Market Expectations

With a market cap of €133.9 billion, Boeing trades at a premium to book value, reflecting its market position and recovery potential. Investors appear to discount near-term challenges, betting on long-term aerospace demand and defense contracts. The high beta of 1.4 indicates sensitivity to macroeconomic and sector-specific risks.

Strategic Advantages And Outlook

Boeing’s strategic advantages include its technological leadership, diversified revenue streams, and entrenched relationships with global airlines and governments. The outlook hinges on resolving production issues, delivering on its backlog, and capitalizing on defense and space opportunities. Success here could restore profitability, but execution risks remain elevated in the near term.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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