Fair value (multi-method)
Four independent methods triangulate what BA is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
—
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $38.17 | -81.71% |
| Exit multiple | — | — |
| Analyst target | $277.00 | +32.76% |
| Graham number | $41.35 | -80.18% |
- Forward DCF$38.17
- Exit multiple—
- Analyst target$277.00
- Graham number$41.35
Stock price
$208.65
EPS (TTM)
$2.06
3Y EPS CAGR
—
Fair value @ hist. growth
$38.17
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
31.8%
per year over your projection horizon
Margin of safety -446.6% vs hist-growth DCF
Your model implies
31.8%
Next-year analyst consensus
-108%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.7% | 28.2% | 27.4% | 26.6% | 25.7% | 24.6% |
| 9.7% | 30.7% | 30.0% | 29.3% | 28.5% | 27.6% |
| 10.7% | 33.1% | 32.5% | 31.8% | 31.1% | 30.4% |
| 11.7% | 35.3% | 34.8% | 34.2% | 33.6% | 32.9% |
| 12.7% | 37.5% | 37.0% | 36.5% | 35.9% | 35.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
4.48
Demanding vs growth
Net debt
$43.5B
Total debt − cash
Beta
1.21
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 3 years anchor the CAGR reference above.
Frequently asked questions
Boeing (BA) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks0.03% TTM
- Dividend Profile0.98% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History8 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.