Stock Analysis on Net

Boeing Co. (NYSE:BA)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Boeing Co., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net loss attributable to Boeing Shareholders (2,222) (4,935) (4,202) (11,873) (636)
Add: Net income attributable to noncontrolling interest (20) (118) (88) (68) (41)
Add: Income tax expense 237 31 (743) (2,535) (1,623)
Earnings before tax (EBT) (2,005) (5,022) (5,033) (14,476) (2,300)
Add: Interest and debt expense 2,459 2,533 2,682 2,156 722
Earnings before interest and tax (EBIT) 454 (2,489) (2,351) (12,320) (1,578)
Add: Depreciation and amortization 1,861 1,979 2,144 2,246 2,271
Earnings before interest, tax, depreciation and amortization (EBITDA) 2,315 (510) (207) (10,074) 693

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Boeing Co. EBITDA decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Enterprise Value to EBITDA Ratio, Current

Boeing Co., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 140,210
Earnings before interest, tax, depreciation and amortization (EBITDA) 2,315
Valuation Ratio
EV/EBITDA 60.57
Benchmarks
EV/EBITDA, Competitors1
Caterpillar Inc. 13.30
Cummins Inc. 15.32
Eaton Corp. plc 26.53
General Electric Co. 12.39
Honeywell International Inc. 15.11
Lockheed Martin Corp. 12.09
RTX Corp. 17.78
EV/EBITDA, Sector
Capital Goods 16.44
EV/EBITDA, Industry
Industrials 15.55

Based on: 10-K (reporting date: 2023-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Boeing Co., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 165,110 166,146 158,751 152,408 196,823
Earnings before interest, tax, depreciation and amortization (EBITDA)2 2,315 (510) (207) (10,074) 693
Valuation Ratio
EV/EBITDA3 71.32 284.02
Benchmarks
EV/EBITDA, Competitors4
Caterpillar Inc. 12.16 13.86 12.43 19.87 9.66
Cummins Inc. 13.70 10.89 9.57 12.03 7.34
Eaton Corp. plc 24.91 19.18 17.06 22.11 12.86
General Electric Co. 11.06 14.82 95.57 9.35 13.66
Honeywell International Inc. 15.55 18.01 15.57 20.21 14.95
Lockheed Martin Corp. 11.71 14.98 11.97 9.97 14.86
RTX Corp. 16.62 14.92 15.48 41.71 12.60
EV/EBITDA, Sector
Capital Goods 15.93 18.44 19.12 23.95 15.70
EV/EBITDA, Industry
Industrials 15.57 16.80 15.95 26.00 17.09

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 165,110 ÷ 2,315 = 71.32

4 Click competitor name to see calculations.