Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
61.89 USD57.84 USD72.53 USD
+285%
57.84 USDCurrent price is 285.4% above the base model value.
B
IndustrialsAerospace & DefenseUnited States
BA.US · The Boeing Company
NYQ · US · USD
Latest price222.90 USD
30D-0.64%
Vs. base value+404%
Research summary
BA.US latest organized financial period shows revenue grew +34.5% YoY and net income grew +119% YoY. Current price is about 223 USD, while the model base case is about 44.23 USD; the current price sits +404% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue89B USD
Net income2B USD
Free cash flow-2B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price222.90 USD
Base value44.23 USD
Vs. base+404%
Price date2026/04/28
39.23 USD44.23 USD47.29 USD
+404%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
39.23 USD44.23 USD47.29 USD
+404%
44.23 USDCurrent price is 404% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth15.7%
Current price implies roughly 15.7% annualized FCF growth.
15.7%Current price implies roughly 15.7% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 89B USD | 2B USD | -2B USD | 2.48 |
| 2024/12/30 | Annual | 67B USD | -12B USD | -14B USD | -18.36 |
| 2023/12/30 | Annual | 78B USD | -2B USD | 4B USD | -3.67 |
| 2022/12/30 | Annual | 67B USD | -5B USD | 2B USD | -8.3 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement