777 commercial aircraft
Search documents
The Boeing Company (BA): Our Calculation of Intrinsic Value
Acquirersmultiple· 2026-03-05 22:44
Company Profile - Boeing is a global aerospace and defense manufacturer involved in commercial aircraft, defense systems, space operations, and global services, with revenue primarily driven by commercial aircraft deliveries, long-cycle defense contracts, and aftermarket services [2] Financial Overview - Boeing's asset base includes large-scale production facilities, long-duration government contracts, a global service network, and one of the largest commercial aircraft backlogs, but it is still dealing with financial challenges from production disruptions, safety issues, supply chain constraints, and high leverage from previous downturns [3] - Recent financials show improving revenue, but the company continues to focus on balance sheet repair and faces uneven free cash flow generation [3] DCF Analysis - The DCF model uses a discount rate of 10% and a terminal growth rate of 2.5%, with forecasted free cash flows (in billions USD) for 2025 to 2029 showing a total present value of $20.0 billion [4] - The terminal value, calculated using a perpetuity growth model, is $116.2 billion, leading to a present value of the terminal value of $72.1 billion [4] Valuation Metrics - The enterprise value is calculated at $92.1 billion, with net debt approximated at $25.0 billion, resulting in an equity value of $67.1 billion [5] - The intrinsic value per share is estimated at approximately $85, while the current market price is around $230, indicating a margin of safety of about -63% [5] Market Position and Outlook - Boeing is considered a strategically critical aerospace manufacturer with a significant commercial aircraft backlog and strong defense exposure, benefiting from long-cycle demand for narrowbody aircraft replacement, global air travel recovery, and recurring services revenue [5] - However, the company operates with elevated leverage and inconsistent free cash flow, making its valuation sensitive to production ramp-ups and margin recovery [6] - The current market price suggests that investors are pricing in a full recovery scenario, indicating that Boeing represents a turnaround and execution story rather than a stable cash-flow compounder [7]