investorscraft@gmail.com

Intrinsic Value of The Boeing Company (BA)

Previous Close$233.06
Intrinsic Value
Upside potential
Previous Close
$233.06

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 operates as a global aerospace leader, primarily engaged in the design, manufacturing, and servicing of commercial airplanes, defense systems, and space technologies. Its core revenue model is driven by long-term contracts with airlines, governments, and space agencies, supplemented by aftermarket services such as maintenance, parts, and training. Boeing’s commercial aircraft segment, including the 737, 787, and 777 families, dominates the global market alongside Airbus, while its defense and space divisions provide critical systems like the F/A-18 Super Hornet and NASA’s Space Launch System. The company holds a duopolistic position in commercial aviation, though recent production challenges and regulatory scrutiny have impacted its competitive edge. Boeing’s market positioning is further reinforced by its extensive supply chain, technological expertise, and government partnerships, though it faces persistent risks from supply chain disruptions, geopolitical tensions, and evolving environmental regulations.

Revenue Profitability And Efficiency

Boeing reported revenue of $66.5 billion for FY 2024, reflecting ongoing recovery in commercial aviation demand. However, net income remained deeply negative at -$11.8 billion, driven by production inefficiencies, regulatory penalties, and cost overruns in defense programs. Operating cash flow was -$12.1 billion, underscoring liquidity strain from delayed deliveries and working capital challenges. Capital expenditures totaled $2.2 billion, focused on ramping up production and addressing quality control issues.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$18.36 highlights severe earnings pressure, with margins eroded by fixed-cost absorption and one-time charges. Boeing’s capital efficiency remains constrained by operational disruptions, though its backlog of undelivered aircraft (not quantified here) provides long-term earnings visibility. Free cash flow generation is negative, limiting near-term reinvestment capacity without further debt financing.

Balance Sheet And Financial Health

Boeing’s financial health is strained, with $13.8 billion in cash and equivalents against $54.2 billion in total debt, reflecting high leverage. The absence of dividends suggests prioritization of liquidity preservation. Debt maturities and pension obligations may require refinancing or asset sales, given weak cash flow generation. Credit metrics remain under pressure, though government contracts offer some stability.

Growth Trends And Dividend Policy

Growth is contingent on resolving production bottlenecks and restoring regulatory confidence, particularly for the 737 MAX and 787 programs. The dividend remains suspended indefinitely, aligning with cash conservation efforts. Long-term demand for fuel-efficient aircraft and defense modernization could drive recovery, but near-term execution risks persist.

Valuation And Market Expectations

Boeing’s valuation reflects skepticism around execution, with negative earnings and cash flows weighing on multiples. Investors appear to price in a multiyear recovery, assuming eventual normalization of production rates and margin improvement. Market expectations hinge on management’s ability to stabilize operations and rebuild trust with regulators and customers.

Strategic Advantages And Outlook

Boeing retains strategic advantages in scale, technology, and entrenched customer relationships, but its outlook is clouded by operational and reputational challenges. Success depends on delivering quality aircraft on schedule, managing debt, and capitalizing on global travel demand. Near-term risks are elevated, but long-term opportunities in sustainable aviation and defense innovation could reposition the company.

Sources

Boeing FY 2024 10-K, 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