Discounted Cash Flow
Boeing Co.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $94.6b | $4.9b | $8.8b | 5.2% | $7.70 |
| 2017 | $93.4b (-1.2%) | $8.2b (67.5%) | $9.7b (11.0%) | 8.8% (69.6%) | $13.60 (76.6%) |
| 2018 | $101.1b (8.3%) | $10.5b (27.6%) | $12.7b (30.5%) | 10.3% (17.8%) | $18.05 (32.7%) |
| 2019 | $76.6b (-24.3%) | $-636.0m (-106.1%) | $-4.1b (-132.3%) | -0.8% (-108.0%) | $-1.12 (-106.2%) |
| 2020 | $58.2b (-24.0%) | $-11.9b (-1766.8%) | $-56.0b (-1265.2%) | -20.4% (-2357.5%) | $-20.88 (-1764.3%) |
| 2021 | $62.3b (7.1%) | $-4.2b (64.6%) | $-39.1b (30.2%) | -6.7% (67.0%) | $-7.15 (65.8%) |
| 2022 | $66.6b (6.9%) | $-4.9b (-17.4%) | $-1.5b (96.1%) | -7.4% (-9.8%) | $-8.30 (-16.1%) |
| 2023 | $77.8b (16.8%) | $-2.2b (55.0%) | $-10.5b (-581.5%) | -2.9% (61.4%) | $-3.67 (55.8%) |
| 2024 | $66.5b (-14.5%) | $-11.8b (-431.8%) | $-25.9b (-147.3%) | -17.8% (-522.0%) | $-18.36 (-400.3%) |
| 2025 | $89.5b (34.5%) | $2.2b (118.9%) | $2.2b (108.6%) | 2.5% (114.1%) | $2.49 (113.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.