BA · The Boeing Company
$208.222026-05-17Sector: Industrials; Industry: Aerospace & Defense; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-130.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-56 · $-29) Analysts Range ($150 · $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 |
|---|
| 2021.Q4 | $62.3B | — | 0.1% | 14.8% | $54MM | −$5.3B | −$5.2B | 10.6% | — | 0.2% | $27.0B | $-5.28 | — |
| 2022.Q4 | $66.6B | 6.9% | -5.3% | 0.0% | −$3.6B | $4.9B | $1.4B | 10.9% | — | -14.0% | $24.0B | $-6.21 | — |
| 2023.Q4 | $77.8B | 16.8% | -1.0% | 0.0% | −$909MM | $4.4B | $3.5B | 10.8% | — | -4.2% | $19.2B | $-2.79 | — |
| 2024.Q4 | $66.5B | -14.5% | -16.2% | 3.1% | −$10.5B | −$9.1B | −$19.6B | 10.6% | — | -48.5% | $23.8B | $-14.86 | — |
| 2025.Q4 | $89.5B | 34.5% | -6.0% | 15.1% | −$4.6B | −$3.2B | −$7.7B | 10.2% | — | -16.8% | $30.3B | $2.81 | — |
| italics below = DCF projection · 10yr Rev CAGR: 6.9% |
| 2026.Q4 | $97.2B | +8.6% | -3.0% | 15.6% | −$2.5B | −$6.4B | −$8.9B | 10.3% | −$8.1B | -7.4% | $36.8B | $-3.13 | — |
| 2027.Q4 | $111.1B | +14.3% | -10.4% | 16.1% | −$9.7B | −$7.8B | −$17.5B | 10.1% | −$14.4B | -23.9% | $44.6B | $-12.23 | — |
| 2028.Q4 | $122.3B | +10.1% | -15.2% | 16.6% | −$15.5B | −$4.7B | −$20.2B | 9.9% | −$15.2B | -33.0% | $49.3B | $-19.51 | — |
| 2029.Q4 | $129.7B | +6.0% | -14.0% | 17.0% | −$15.1B | −$4.0B | −$19.0B | 9.8% | −$13.0B | -29.3% | $53.3B | $-18.93 | — |
| 2030.Q4 | $137.4B | +6.0% | -14.0% | 17.5% | −$15.9B | −$4.0B | −$19.9B | 9.6% | −$12.4B | -28.7% | $57.3B | $-19.95 | — |
|
| Term. Yr+ | $181.4B | 4.1% | 7.5% | 20.0% | $10.9B | −$5.2B | $5.7B | 8.6% | $50.9B | 8.6% | — | — | — |
Active scenario IV: $0 (-130.2% vs market)