Research / Stock / BA
B
BA
BOEING CO
211.08
+0.62 +0.29%
close 2026-08-25
Assumptions
18.0%
Market-implied growth can't be solved here (base FCF is not positive).
No trailing FCF growth rate — the series crosses zero or is too short, and a CAGR through a negative is not a number worth printing.
10 yrs
3.00%
9.87%
9.9% derived for this company beta 1.15 (1254d vs the S&P 500) · cost of equity 9.9% = 4.7% risk-free + 1.15 × 4.5% premium · treated as all-equity cost of debt not derivable; risk-free + 1.5pts assumed; no market cap; capital structure assumed all-equity
Fair value
$-109.31
-151.8%
OvervaluedCurrent price $211.08Enterprise value -85.8B
Bear $-157.64 (13.0% growth)Bull $-75.44 (23.0%)
Today's market price is above even the bull case · band = your growth ±5pts, same model
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
33% the 10 forecast years67% terminal value