BA · The Boeing Company
$217.252026-07-21Sector: Industrials; Industry: Aerospace & Defense; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-125.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-50 · $4) Analysts Range ($250 · $298) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $77.8B | — | -1.1% | 0.0% | −$945MM | $1.2B | $283MM | 11.3% | — | -4.0% | $23.4B | $-2.72 | — |
| 2024.Q4 | $77.8B | 0.0% | -1.1% | 3.1% | −$795MM | −$9.1B | −$9.9B | 10.6% | — | -3.4% | $23.8B | $-2.72 | — |
| 2025.Q1 | $66.5B | -14.5% | -16.3% | 2.1% | −$10.6B | −$7.6B | −$18.2B | 11.5% | — | -42.0% | $26.6B | $-14.44 | — |
| 2025.Q4 | $66.5B | 0.0% | -16.3% | 15.1% | −$9.2B | −$3.2B | −$12.3B | 10.2% | — | -32.3% | $30.3B | $-14.44 | — |
| 2026.Q1 | $92.2B | 38.6% | -5.9% | 12.5% | −$4.8B | −$2.2B | −$6.9B | 11.0% | — | -15.2% | $32.3B | $2.77 | — |
| italics below = DCF projection · 10yr Rev CAGR: 7.9% |
| 2027.Q1 | $101.4B | +10.0% | -3.0% | 13.3% | −$2.6B | −$4.1B | −$6.8B | 10.2% | −$6.1B | -7.7% | $36.4B | $-3.24 | — |
| 2028.Q1 | $114.9B | +13.3% | -9.3% | 14.0% | −$9.2B | −$5.5B | −$14.8B | 10.0% | −$12.2B | -23.6% | $41.9B | $-11.28 | — |
| 2029.Q1 | $125.6B | +9.3% | -13.0% | 14.8% | −$13.9B | −$4.0B | −$17.9B | 9.9% | −$13.4B | -31.6% | $46.0B | $-16.96 | — |
| 2030.Q1 | $136.0B | +8.3% | -13.7% | 15.5% | −$15.8B | −$4.0B | −$19.8B | 9.7% | −$13.5B | -32.9% | $50.0B | $-19.27 | — |
| 2031.Q1 | $147.9B | +8.7% | -13.7% | 16.3% | −$17.0B | −$4.6B | −$21.6B | 9.6% | −$13.5B | -32.5% | $54.6B | $-20.76 | — |
|
| Term. Yr+ | $205.4B | 4.1% | 7.5% | 20.0% | $12.3B | −$5.9B | $6.4B | 8.6% | $57.9B | 8.6% | — | — | — |
Active scenario IV: $0 (-125.0% vs market)