The Boeing Company (BA)
Aerospace & Defense · Industrials · $225.5B
Intrinsic Value (Consensus)
$33.90
Current Price
$222.76
Margin of Safety
-84.8%
84.8% Above Intrinsic Value
Value: $34
Price: $223
Valuation Model Estimates
Current Price: $222.76
DCF (Discounted Cash Flow)
$39.83
Graham Number
$18.14
Earnings Power Value
$23.33
Relative Value (P/E)
$54.29
Dividend Discount Model
$225.95
Consensus Value
$33.90
Model Assumptions
Discount Rate
10.3%
Growth Rate
9.6%
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%.
Health Score
D
41
Profitability
25/25
Strength
2/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 987% (above 200% is risky)
Negative free cash flow — company is burning cash
Declining revenue — top line is shrinking
Strong profitability — ROE of 41% (above 20% is excellent)
Solid dividend yield (16.6%)
Key Financials
- EPS (TTM)
- $2.71
- EPS (Forward)
- $2.97
- 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
- 9.6%
- Dividend Yield
- 16.6%
- Beta
- 1.22
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-21
Source: Yahoo Finance