The Boeing Company
Bear Case (25th pct.)
-79.1% vs price
Base Case (Median)
-68.5% vs price
Bull Case (75th pct.)
-64.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $78.98 | -63.9% | High (40%) |
| PE Comparable | $39.82 | -81.8% | Medium (25%) |
| Growth Trajectory DCF | $74.49 | -66.0% | Medium (20%) |
| Graham Number | $18.21 | -91.7% | High (80%) |
| EV/EBITDA | $96.54 | -55.9% | Medium (20%) |
| Earnings Power Value | $63.49 | -71.0% | High (70%) |
Based on 6 out of 8 methods, BA appears overvalued at the current price of $219.05. The base case fair value of $68.99 implies 68.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.