investorscraft@gmail.com

Intrinsic ValueThe Boeing Company (BOE.L)

Previous Close£220.00
Intrinsic Value
Upside potential
Previous Close
£220.00

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, and advanced space systems, complemented by financing solutions. Boeing’s Commercial Airplanes segment dominates the global market for passenger and cargo aircraft, competing primarily with Airbus, while its Defense, Space & Security segment serves government and commercial clients with high-tech solutions in missile defense, satellites, and intelligence systems. The Global Services segment enhances Boeing’s recurring revenue streams through aftermarket support, training, and digital services, ensuring long-term customer engagement. Despite recent challenges, Boeing retains a strong market position due to its technological expertise, extensive product portfolio, and entrenched relationships with governments and airlines worldwide. The company’s diversified operations mitigate cyclical risks, though its commercial segment remains sensitive to macroeconomic and regulatory shifts. Boeing’s scale and integration capabilities position it as a critical player in global aerospace, though execution risks persist.

Revenue Profitability And Efficiency

Boeing reported revenue of $66.5 billion for the period, reflecting its broad industrial footprint, but net income stood at -$11.8 billion, underscoring operational and cost challenges. Negative operating cash flow of -$12.1 billion and capital expenditures of -$2.2 billion highlight liquidity pressures, likely tied to production delays and supply chain disruptions. The diluted EPS of -$18.36 further emphasizes profitability struggles, though segmental performance varies.

Earnings Power And Capital Efficiency

Boeing’s earnings power is constrained by inefficiencies in its commercial segment and defense contract margins, with negative net income and cash flow signaling capital allocation challenges. High debt levels ($54.2 billion) and interest obligations may further strain returns, though its Global Services segment offers steadier margins. Asset turnover and working capital management remain critical focus areas for improvement.

Balance Sheet And Financial Health

Boeing’s balance sheet shows $13.8 billion in cash against $54.2 billion in total debt, indicating leveraged positioning. The negative operating cash flow raises liquidity concerns, though its diversified revenue base and government contracts provide stability. Debt maturities and covenant compliance will be key monitorables, alongside free cash flow generation to service obligations.

Growth Trends And Dividend Policy

Growth is hampered by commercial aircraft delivery bottlenecks and defense program delays, though long-term demand for air travel and defense spending remains supportive. Boeing suspended its dividend, prioritizing debt reduction and operational recovery. Future capital returns depend on sustained cash flow improvement and balance sheet repair.

Valuation And Market Expectations

Boeing’s $132.4 billion market cap reflects investor optimism about a cyclical recovery, though its elevated beta (1.43) signals volatility. Negative earnings and cash flows suggest the stock trades on future execution risks, with valuation hinging on commercial segment normalization and defense contract execution.

Strategic Advantages And Outlook

Boeing’s strategic advantages include its technological leadership, global scale, and entrenched customer relationships. However, operational missteps and debt overhang temper near-term prospects. A rebound in commercial deliveries, defense budget tailwinds, and services growth could drive recovery, but execution risks and macroeconomic headwinds persist.

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