Boeing Co
BA
Aircraft
Mkt Cap
$135.1BPE
-47.00Debt
$56.92BCash
$6.832BEV
$185.2BFCF
$4.614BP/E Ratio
-47.00Debt
$56.92BCash
$6.832BEV
$185.2BFCF
$4.614BThe Boeing Company, together with its subsidiaries, designs, develops, manufactures, sells, 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 develops, produces, and markets commercial jet aircraft for passenger and cargo requirements, as well as provides 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 Arlington, Virginia.
DCF
Discounted Cash Flow Valuation of Boeing Co
Value
Growth
%
%
Discount
%
%
Multiple
| g\r | +10% | +11% | +12% | +13% | +14% |
|---|---|---|---|---|---|
| 0% | 10 | 9 | 8 | 8 | 7 |
| +1% | 11 | 10 | 9 | 8 | 8 |
| +2% | 13 | 11 | 10 | 9 | 8 |
| +3% | 14 | 13 | 11 | 10 | 9 |
| +4% | 17 | 14 | 12 | 11 | 10 |
| Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF | $4.614B | $4.296B | $4B | $3.724B | $3.467B | $3.228B | $3.006B | $2.799B | $2.606B | $2.426B | $2.259B | $22.59B |
| DCF | $3.736B | $3.024B | $2.449B | $1.983B | $1.605B | $1.3B | $1.052B | $851.8M | $689.7M | $558.4M | $5.584B | |
| Value | $22.83B | |||||||||||
In the chart Earnings are multiplied by this value.
Earnings Growth 10%
Earnings Stability -38%
Competitiveness and MOAT
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
| Years | 12-2014 | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 6% | 5.4% | 5.2% | 8.8% | 10% | -0.88% | -21% | -6.9% | -7.6% | -3.8% |
| ROA | 7.5% | 7.9% | 6.5% | 11% | 10% | -1.5% | -8.4% | -2.1% | -2.6% | -1% |
| ROE | 62% | 81% | 560% | 2K% | 2.5K% | 8.2% | 66% | 29% | 32% | 17% |
What is the average Net Margin?
The average Net Margin over the past 5 years is -2.8%.
What is the trend of Net Margin?
The trend of Net Margin over the past 5 years is -4.37%.
What is the average Return on Assets (ROA)?
The average ROA over the past 5 years is +1.13%.
What is the trend of Return on Assets (ROA)?
The trend of ROA over the past 5 years is -3.21%.
What is the average Return on Equity (ROE)?
The average ROE over the past 5 years is +778.36%.
What is the trend of Return on Equity (ROE)?
The trend of ROE over the past 5 years is -493.7%.
Safety & Stabiliy
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
| Years | 12-2014 | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Debt FCF | 1.37 | 1.44 | 1.26 | 0.96 | 1.02 | -6.61 | -3.30 | -13.47 | 27.07 | 12.34 |
| Debt Equity | 1.03 | 1.56 | 11.35 | 26.98 | 33.77 | -3.41 | -3.60 | -3.99 | -3.91 | -3.41 |
| MIN | ||||||||||
| Graham Stability | - | - | 97% | 100% | 100% | -8.6% | -200% | - | - | -200% |
What is the Debt/FCF?
The Debt/FCF trailing twelve month is 12.34.
What is the trend of Debt/FCF?
The trend of Debt/FCF over the past 5 years is 2.58.
What is the Graham’s Stability?
Graham’s Stability measure stands at -1.99.
Growth
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
| Years | 12-2015 | 12-2017 | 12-2019 | 12-2021 | Trend |
|---|---|---|---|---|---|
| Revenue | -5.1% | -6.5% | -4.5% | 6.9% | -0.93% |
| Net Income | - | - | - | - | 9% |
| Stockholders Equity | - | - | - | - | 5.6% |
| FCF | -15% | -28% | - | - | 5.9% |
What is the 5 year Revenue CAGR?
The Revenue CAGR over the past 5 years is -6.54%.
What is the trend of Revenue growth?
The trend of Revenue growth rate over the past 5 years is -0.93%.
What is the 5 year Earnings CAGR?
The Earnings CAGR over the past 5 years is -.
What is the trend of Earnings growth?
The trend of Earnings growth rate over the past 5 years is +8.97%.
What is the 5 year Equity CAGR?
The Equity CAGR over the past 5 years is -.
What is the trend of Equity growth?
The trend of Equity growth rate over the past 5 years is +5.6%.
What is the 5 year FCF CAGR?
The FCF CAGR over the past 5 years is -27.72%.
What is the trend of FCF growth?
The trend of FCF growth rate over the past 5 years is +5.94%.