The Boeing Company (BA) DCF Valuation

The Boeing Company (BA) DCF Valuation
  • Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • Predeterminadas Para Un Uso Rápido Y Eficiente
  • No Se Necesita Experiencia; Fáciles De Seguir

The Boeing Company (BA) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategy with the (BA) DCF Calculator! Use real financial data from Boeing, adjust growth projections and expenses, and instantly observe how these modifications influence the intrinsic value of (BA).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 76,559.0 58,158.0 62,286.0 66,608.0 77,794.0 79,115.6 80,459.7 81,826.7 83,216.8 84,630.6
Revenue Growth, % 0 -24.04 7.1 6.94 16.79 1.7 1.7 1.7 1.7 1.7
EBITDA 734.0 -10,074.0 -207.0 -510.0 2,315.0 -2,292.0 -2,331.0 -2,370.6 -2,410.8 -2,451.8
EBITDA, % 0.95874 -17.32 -0.33234 -0.76567 2.98 -2.9 -2.9 -2.9 -2.9 -2.9
Depreciation 2,271.0 2,246.0 2,144.0 1,979.0 1,861.0 2,473.7 2,515.8 2,558.5 2,602.0 2,646.2
Depreciation, % 2.97 3.86 3.44 2.97 2.39 3.13 3.13 3.13 3.13 3.13
EBIT -1,537.0 -12,320.0 -2,351.0 -2,489.0 454.0 -4,765.8 -4,846.7 -4,929.1 -5,012.8 -5,098.0
EBIT, % -2.01 -21.18 -3.77 -3.74 0.58359 -6.02 -6.02 -6.02 -6.02 -6.02
Total Cash 10,030.0 25,590.0 16,244.0 17,220.0 15,965.0 20,499.9 20,848.2 21,202.3 21,562.5 21,928.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 12,471.0 10,051.0 11,378.0 11,305.0 11,065.0
Account Receivables, % 16.29 17.28 18.27 16.97 14.22
Inventories 76,622.0 81,715.0 78,823.0 78,151.0 79,741.0 79,115.6 80,459.7 81,826.7 83,216.8 84,630.6
Inventories, % 100.08 140.51 126.55 117.33 102.5 100 100 100 100 100
Accounts Payable 15,553.0 12,928.0 9,261.0 10,200.0 11,964.0 13,941.0 14,177.8 14,418.7 14,663.7 14,912.8
Accounts Payable, % 20.32 22.23 14.87 15.31 15.38 17.62 17.62 17.62 17.62 17.62
Capital Expenditure -1,961.0 -1,303.0 -980.0 -1,222.0 -1,527.0 -1,609.6 -1,637.0 -1,664.8 -1,693.1 -1,721.9
Capital Expenditure, % -2.56 -2.24 -1.57 -1.83 -1.96 -2.03 -2.03 -2.03 -2.03 -2.03
Tax Rate, % -10.82 -10.82 -10.82 -10.82 -10.82 -10.82 -10.82 -10.82 -10.82 -10.82
EBITAT -432.7 -10,162.6 -1,962.8 -2,445.9 503.1 -3,740.2 -3,803.7 -3,868.3 -3,934.0 -4,000.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -73,662.7 -14,517.6 -2,900.8 -4.9 1,251.1 -2,347.4 -4,255.4 -4,327.7 -4,401.2 -4,476.0
WACC, % 8.45 9.27 9.29 9.51 9.54 9.21 9.21 9.21 9.21 9.21
PV UFCF
SUM PV UFCF -15,015.5
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -4,633
Terminal Value -81,145
Present Terminal Value -52,236
Enterprise Value -67,251
Net Debt 39,912
Equity Value -107,163
Diluted Shares Outstanding, MM 606
Equity Value Per Share -176.81

What You Will Get

  • Real BA Financial Data: Pre-filled with Boeing’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Boeing’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Pre-Loaded Data: Boeing's historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: Observe Boeing's intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and key metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  1. Step 1: Download the Excel file for The Boeing Company (BA).
  2. Step 2: Review Boeing’s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose Boeing (BA)?

  • Innovative Technology: Cutting-edge aerospace solutions that lead the industry.
  • Global Reach: Extensive network and partnerships across the globe enhance service delivery.
  • Commitment to Safety: Rigorous standards and practices ensure the highest level of safety for all products.
  • Sustainable Practices: Focus on environmentally friendly initiatives and reducing carbon footprints.
  • Expertise You Can Trust: Decades of experience in aviation and defense, backed by a strong reputation.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Boeing stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Boeing (BA).
  • Consultants: Deliver professional valuation insights to clients quickly and accurately, focusing on Boeing (BA).
  • Business Owners: Understand how major aerospace companies like Boeing (BA) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Boeing (BA).

What the Template Contains

  • Historical Data: Includes The Boeing Company's (BA) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate The Boeing Company's (BA) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of The Boeing Company's (BA) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.