The Boeing Company (BA) Discounted Future Market Cap - Discounting Cash Flows
BA
The Boeing Company
BA (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.

↳ Market Premium

Market Premium

Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Pe Ratio

Price to Earnings (PE) Ratio

Estimated Price to Earnings (PE) Ratio at the end of the projection period.

Future Market Cap = PE Ratio * Projected Net Income

Revenue Growth Rate

Revenue Growth Rate

The annual revenue growth rate is applied to projected revenue starting from the second projection year onward.

Net Income Margin

Net Income Margin

Net Income expressed as a percentage of Revenue.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Projection Years

Projection Years

The number of years for projecting the analysis into the future.

Results

Present Value
Estimated net income
Estimated market capitalization
Market capitalization discounted to present
Shares Outstanding 753.4 Mil.
Earnings Per Share (EPS) -17.91 USD
Market Price 218.5 USD
Price to Earnings (PE) Ratio -14.3

Historical and forecasted data

Monetary values are in USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 66,517 69,444 57,557 57,557 57,557 57,557 57,557
Revenue Growth Rate -14.5% 4.4% -13.47% 0% 0% 0% 0%
Net Income -11,817 -11,511 0 0 0 0 0

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 78,415 69,444 66,517 77,794 66,608 62,286 58,158 76,559 101,127 93,392 94,571 96,114
Cost of Revenue 71,651 70,894 68,508 70,070 63,078 59,237 63,843 72,093 81,490 76,066 80,790 82,088
Gross Profit 6,765 -1,450 -1,991 7,724 3,530 3,049 -5,685 4,466 19,637 17,326 13,781 14,026
Gross Margin 7.11% -2.09% -2.99% 9.93% 5.3% 4.9% -9.78% 5.83% 19.42% 18.55% 14.57% 14.59%
Operating Income -657.2 -10,160 -10,707 -773 -3,519 -2,870 -12,767 -1,975 11,987 10,278 5,834 7,443
Operating Margin -2.67% -14.63% -16.1% -0.994% -5.28% -4.61% -21.95% -2.58% 11.85% 11.01% 6.17% 7.74%
Net Income -1,685 -11,511 -11,817 -2,222 -4,935 -4,202 -11,941 -636 10,460 8,197 4,895 5,176
Net Margin -3.91% -16.58% -17.77% -2.86% -7.41% -6.75% -20.53% -0.831% 10.34% 8.78% 5.18% 5.38%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 78,415 69,444 66,517 77,794 66,608 62,286 58,158 76,559 101,127 93,392 94,571 96,114
Revenue Growth Rate -1.48% 4.4% -14.5% 16.79% 6.94% 7.1% -24.04% -24.29% 8.28% -1.25% -1.6% 5.9%
Net Income -1,685 -11,511 -11,817 -2,222 -4,935 -4,202 -11,941 -636 10,460 8,197 4,895 5,176
Net Margin -3.91% -16.58% -17.77% -2.86% -7.41% -6.75% -20.53% -0.831% 10.34% 8.78% 5.18% 5.38%
Net Income Growth Rate 189.4% -2.59% 431.8% -54.97% 17.44% -64.81% 1,778% -106.1% 27.61% 67.46% -5.43% -4.96%
Stockholders Equity -6,767 -3,325 -3,908 -17,233 -15,883 -14,999 -18,316 -8,617 339 355 817 6,335
Equity Growth Rate -254.6% -14.92% -77.32% 8.5% 5.89% -18.11% 112.6% -2,642% -4.51% -56.55% -87.1% -26.89%
Return on Invested Capital (ROIC) 1.5% -23.29% -22.81% -3.03% -10.92% -5.04% -18.44% -2.07% 38.41% 30.77% 16.51% 16.47%
After-tax Operating Income -777.3 -9,943 -10,373 -864.4 -3,541 -2,446 -10,531 -556 10,805 8,385 5,129 5,384
Income Tax Rate 15% 2.14% 3.12% -11.82% -0.617% 14.76% 17.51% 71.85% 9.86% 18.41% 12.09% 27.66%
Invested Capital 36,426 42,698 45,484 28,494 32,434 48,508 57,104 26,828 28,132 27,251 31,062 32,694
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us