Boeing Co.
- Price
- 209.52 USD
- Fair value
- 20.18 USD
- Discount to fair value
- −938%
- Mkt cap
- 165.17B
- P/E
- 80.1×
- P/B
- 30.28×
- EV
- 208.68B
- Div yield
- 0.20%
- ROE
- 37.8%
- Net margin
- 2.3%
Current price209.52USD
Fair value (est., median)20.18USD
UndervaluedFair valueOvervalued
+938.3% above fair valueWould need to fall ~90.4% to reach fair value.
Median ofGraham 20.18Residual Income 22.97Earnings Power 19.4
Health Check
30.3
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (37.8%).
Risks
- Trades 938.3% above estimated fair value.
- Stretched balance sheet / elevated debt.
- Expensive on book (P/B 30.3×).
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 62.29B | 66.61B | 77.79B | 66.52B | 89.46B |
| Net Income | -4.20B | -4.93B | -2.22B | -11.85B | 2.06B |
| Net Margin | -6.7% | -7.4% | -2.9% | -17.8% | 2.3% |
| Operating Cash Flow | -3.42B | 3.51B | 5.96B | -12.08B | 1.06B |
| OCF Margin | -5.5% | 5.3% | 7.7% | -18.2% | 1.2% |
| Capital Expenditure | 980.00M | 1.22B | 1.53B | 2.27B | 2.95B |
| Free Cash Flow | -4.40B | 2.29B | 4.43B | -14.35B | -1.88B |
| FCF Margin | -7.1% | 3.4% | 5.7% | -21.6% | -2.1% |
| FCF Conversion | -104.6% | 46.4% | 199.5% | -121.2% | -91.2% |
| EPS (Diluted) | -5.33/sh | -6.26/sh | -2.82/sh | -15.03/sh | 2.62/sh |
| Dividend / Share | — | — | — | — | 0.42/sh |
Dividend return (if you buy today)if you buy today
Dividend yield0.20%
Dividend / share0.42 USD
If you invest
USD
Shares (≈)47
Est. annual income19.74 USD
At this rate, dividends alone return your capital in ~499.0 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | — | — | — | — | — |
| 2025 | — | — | — | — | 0.42 | 0.2% |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
Corporate actions
DCash Dividend
2.06 USD /sh2020-02-13
DCash Dividend
0.25 USD /sh2005-02-09
DCash Dividend
0.20 USD /sh2004-11-09
DCash Dividend
0.20 USD /sh2004-08-11
DCash Dividend
0.20 USD /sh2004-05-19
DCash Dividend
0.17 USD /sh2004-02-11
DCash Dividend
0.17 USD /sh2003-11-12
DCash Dividend
0.17 USD /sh2003-08-13
DCash Dividend
0.17 USD /sh2003-05-14
DCash Dividend
0.17 USD /sh2003-02-05
Valuation breakdown
Fair value = median of the applicable methods (Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
5.14 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
20.18 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
22.97 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
19.40 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)20.18 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 11.41%
- CAPM cost of equity
- 13.49%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Boeing Co. regularly?
Starting year
- Invested
- 1K/yr · 42K total(1985 → today · 42 yrs)
- your value today is
- 245.1K USD
- Total return
- +483.7%(+18.7% Dividends · +465.0% Capital gain)
- Annualised (IRR)
- +7.6%
Invested42KUSD
Dividends7.9KUSD
Capital gain195.3KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.