DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

The Boeing Company (BA)

Industrials | Aerospace & Defense

Today's Price

$177.30

Today's Fair Value

$33.37 -81.18%

Margin of Safety

-431.32%

Projected Value (5Y)

$53.74 -69.69%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -6.11% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.47% | CAGR (5y): 6.02%

Dividend Growth Rate

Regression: 18.01% | CAGR (5y): 3.5%

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate