Back to BA Overview
NYQ · Valuation Lab
BA
The Boeing Company
Last$240.19
Market cap189.8B
EV/EBITDA-73.7x
Intrinsic value
$131.66
MoS -82.4% · Overvalued
Assuming 6.3% FCF margin and 10.3% Y1–5 growth.
Upside to price
EV (DCF)133.1B
Terminal share58%
Expected IV$145.86
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 58% of EV
PV of stage FCFs55.9B
PV of terminal value77.3B
Enterprise value133.1B
Net cash / (debt)-29.1B
Equity value104.1B
Intrinsic value / share$131.66
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 98.7B | 6.2B | 5.7B | 91.7% |
| Y2 | 108.8B | 6.9B | 5.8B | 84.0% |
| Y3 | 120.1B | 7.6B | 5.8B | 77.0% |
| Y4 | 132.4B | 8.3B | 5.9B | 70.6% |
| Y5 | 146.1B | 9.2B | 6B | 64.7% |
| Y6 | 153.7B | 9.7B | 5.7B | 59.3% |
| Y7 | 161.6B | 10.2B | 5.5B | 54.4% |
| Y8 | 170B | 10.7B | 5.3B | 49.9% |
| Y9 | 178.9B | 11.3B | 5.2B | 45.7% |
| Y10 | 188.2B | 11.9B | 5B | 41.9% |
| Terminal | — | — | 77.3B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.