US · BA
The Boeing Company
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Arlington, VA 22202
- Website
- boeing.com
Price · as of 2025-12-31
$227.38
Market cap 178.69B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $104.84 | -53.89% |
| Intrinsic Value(DCF) | $1,499.92 | +559.65% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $120.31 | -47.09% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $60.32 | $44.25 | $0.32 | $0.00 | $78.74 |
| 2012 | $68.51 | $52.11 | $19.46 | $0.63 | $134.31 |
| 2013 | $110.48 | $60.10 | $60.59 | $14.10 | $83.52 |
| 2014 | $133.39 | $84.20 | $53.81 | $0.00 | $94.93 |
| 2015 | $112.81 | $91.45 | $0.72 | $0.00 | $102.78 |
| 2016 | $167.11 | $123.46 | $0.00 | $0.00 | $50.79 |
| 2017 | $339.52 | $239.92 | $0.00 | $0.00 | $105.97 |
| 2018 | $412.64 | $301.43 | $1.45 | $0.00 | $277.78 |
| 2019 | $262.33 | $174.67 | $0.00 | $0.00 | $16.82 |
| 2020 | $269.19 | $120.91 | $0.00 | $0.00 | $309.57 |
| 2021 | $176.23 | $127.68 | $0.00 | $0.00 | $0.00 |
| 2022 | $203.07 | $131.27 | $0.00 | $0.00 | $0.00 |
| 2023 | $198.49 | $128.75 | $0.00 | $0.00 | $0.00 |
| 2024 | $154.18 | $83.67 | $0.00 | $0.00 | $103.09 |
| 2025 | $229.74 | $104.84 | $107.35 | $0.00 | $120.31 |
AI valuation
Our deep-learning model estimates The Boeing Company's (BA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $104.84
- Current price
- $227.38
- AI upside
- -53.89%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1,499.92
+559.65% upside
Graham-Dodd
—
— upside
Graham Formula
$120.31
-47.09% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BA | The Boeing Company | $227.38 | 178.69B | -54% | +560% | — | -47% | 92.66 | 32.11 | 1.96 | 28.42 | — | -13.08 | 4.79% | -6.05% | 2.50% | 244.50% | -14.49% | 1.16% | 9.92 | -1.95 | 1.27 | 0.30 | 5.87 | -11351.00% | 3449.00% | -8696.00% | -1.07% | 0.01 | -5.91% | 0.19% | 17.50% | 0.19% | -38.62 | -111.44 | 2.34 | 1.42 |
| ETN | Eaton Corporation plc | $375.92 | 146.01B | -37% | -46% | — | -49% | 35.82 | 7.54 | 5.34 | 26.38 | 354.48 | -104.80 | 37.59% | 19.05% | 14.90% | 21.58% | 15.49% | 10.27% | 0.57 | 19.81 | 1.32 | 0.66 | 1.77 | 1011.00% | 1033.00% | 2708.00% | 3.05% | 0.48 | 15.97% | 1.11% | 39.80% | 2.38% | 30.00 | 35.08 | 5.72 | 5.21 |
| FLY | Firefly Aerospace Inc. | $19.27 | 3.07B | — | — | — | — | — | — | — | — | — | — | -18.69% | -344.54% | -380.20% | 36.34% | 35.26% | -63.45% | -0.22 | -10.28 | 1.01 | 0.69 | -0.23 | 7009.00% | 1006.00% | 1152.00% | — | -0.88 | 32.04% | — | 0.00% | — | — | — | — | — |
| GD | General Dynamics Corporat… | $357.05 | 96.54B | -14% | -59% | -98% | -22% | 23.39 | 3.84 | 1.87 | 17.37 | 174.18 | 30.41 | 15.13% | 10.19% | 8.01% | 17.66% | 13.78% | 7.44% | 0.38 | 17.06 | 1.44 | 0.78 | 1.22 | 1343.00% | 1013.00% | 2387.00% | 4.02% | 0.30 | 12.35% | 1.62% | 37.80% | 3.81% | 19.77 | 26.75 | 2.02 | 4.33 |
| HON | Honeywell International I… | $243.59 | 154.65B | -25% | -55% | — | -82% | 32.78 | 10.27 | 4.23 | 20.76 | — | -12.81 | 36.93% | 17.66% | 13.73% | 28.39% | 14.09% | 6.48% | 2.24 | 4.92 | 1.32 | 0.88 | 2.55 | -827.00% | -274.00% | 932.00% | 3.40% | 0.27 | 14.01% | 1.88% | 61.60% | 4.28% | 27.25 | 33.40 | 4.81 | 2.54 |
| LHX | L3Harris Technologies, In… | $364.54 | 68.19B | -25% | -58% | — | -75% | 44.16 | 3.61 | 3.24 | 21.40 | 526.62 | -10.30 | 25.73% | 10.04% | 7.35% | 8.20% | 5.99% | 3.86% | 0.53 | 3.68 | 1.19 | 0.84 | 2.50 | 839.00% | 253.00% | 2469.00% | 3.78% | 0.43 | 8.81% | 1.27% | 56.20% | 7.12% | 36.58 | 29.94 | 3.67 | 2.86 |
| LMT | Lockheed Martin Corporati… | $658.08 | 152.28B | -20% | -56% | — | -55% | 31.14 | 23.25 | 2.08 | 22.42 | — | -24.11 | 10.15% | 10.30% | 6.68% | 76.87% | 27.05% | 8.69% | 3.23 | 6.92 | 1.09 | 0.90 | 2.27 | -368.00% | 565.00% | 3066.00% | 4.42% | 0.37 | 28.53% | 2.00% | 62.40% | 4.06% | 22.48 | 25.16 | 2.32 | 3.81 |
| NOC | Northrop Grumman Corporat… | $724.38 | 102.81B | -21% | -53% | -99% | -59% | 26.35 | 6.61 | 2.63 | 17.43 | 1009.27 | -113.50 | 19.81% | 10.20% | 9.97% | 26.17% | 11.19% | 8.30% | 1.18 | 6.44 | 1.09 | 0.95 | 2.13 | 261.00% | 224.00% | 2617.00% | 3.00% | 0.34 | 10.47% | 1.17% | 30.90% | 3.10% | 29.33 | 37.96 | 2.99 | 3.48 |
| RTX | RTX Corporation | $202.62 | 271.97B | -33% | -47% | — | -57% | 40.26 | 4.36 | 3.21 | 24.57 | 101.36 | -14.27 | 20.08% | 10.03% | 7.60% | 11.27% | 7.39% | 4.23% | 0.61 | 4.84 | 1.03 | 0.67 | 2.49 | 3972.00% | 974.00% | 7512.00% | 2.79% | 0.18 | 8.15% | 1.26% | 50.60% | 3.12% | 35.63 | 39.88 | 3.57 | 2.81 |
| UNP | Union Pacific Corporation | $264.98 | 157.24B | -15% | -46% | -96% | -59% | 22.16 | 8.57 | 6.45 | 14.56 | 279.27 | 8.93 | 59.38% | 40.14% | 29.12% | 40.38% | 15.79% | 10.39% | 1.72 | 7.52 | 0.91 | 0.68 | 2.36 | 794.00% | 107.00% | -670.00% | 3.48% | 1.85 | 11.33% | 2.05% | 45.30% | 4.31% | 19.16 | 34.27 | 7.69 | 4.06 |
| VOYG | Voyager Technologies, Inc… | $26.69 | 1.59B | — | — | — | — | — | — | — | — | — | — | 24.22% | -33.60% | -43.05% | -1159.81% | -86.11% | -30.07% | 4.13 | -4.03 | 1.16 | 1.01 | -1.09 | 9459.00% | 597.00% | 23201.00% | — | -0.29 | -197.35% | — | 0.00% | — | — | — | — | — |
About The Boeing Company
The Boeing Company, together with its subsidiaries, designs, develops, manufactures, sales, services, and supports commercial jetliners, military aircraft, satellites, missile defense, human space flight and launch systems, and services worldwide. The company operates through four segments: Commercial Airplanes; Defense, Space & Security; Global Services; and Boeing Capital. The Commercial Airplanes segment provides commercial jet aircraft for passenger and cargo requirements, as well as fleet support services. The Defense, Space & Security segment engages in the research, development, production, and modification of manned and unmanned military aircraft and weapons systems; strategic defense and intelligence systems, which include strategic missile and defense systems, command, control, communications, computers, intelligence, surveillance and reconnaissance, cyber and information solutions, and intelligence systems; and satellite systems, such as government and commercial satellites, and space exploration. The Global Services segment offers products and services, including supply chain and logistics management, engineering, maintenance and modifications, upgrades and conversions, spare parts, pilot and maintenance training systems and services, technical and maintenance documents, and data analytics and digital services to commercial and defense customers. The Boeing Capital segment offers financing services and manages financing exposure for a portfolio of equipment under operating leases, sales-type/finance leases, notes and other receivables, assets held for sale or re-lease, and investments. The company was incorporated in 1916 and is based in Chicago, Illinois.
- CEO
- Robert K. Ortberg
- Employees
- 172K
- Beta
- 1.14
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,499.92 ÷ $227.38) − 1 = +559.65% (DCF, example).