BOEING CO (BA-PA)
Aircraft · Industrials · $50.2B
Intrinsic Value (Consensus)
$30.34
Current Price
$49.60
Margin of Safety
-38.8%
38.8% Above Intrinsic Value
Value: $30
Price: $50
Valuation Model Estimates
Current Price: $49.60
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$17.34
Earnings Power Value
$24.08
Relative Value (P/E)
$49.60
Dividend Discount Model
$155.09
Consensus Value
$30.34
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.48
- EPS (Forward)
- $2.60
- Book Value
- $5.39
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 41.0%
- Debt/Equity
- 987%
- Revenue Growth
- -24.3%
- Earnings Growth
- 5.0%
- Dividend Yield
- 16.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance