Microsoft Excel LibreOffice Calc

Boeing Co. (NYSE:BA)

Present Value of Free Cash Flow to Equity (FCFE)

Intermediate level

In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Free cash flow to equity (FCFE) is generally described as cash flows available to the equity holder after payments to debt holders and after allowing for expenditures to maintain the company’s asset base.

Intrinsic Stock Value (Valuation Summary)

Boeing Co., free cash flow to equity (FCFE) forecast

US$ in millions, except per share data

Microsoft Excel LibreOffice Calc
Year Value FCFEt or Terminal value (TVt) Calculation Present value at 14.85%
01 FCFE0 9,145 
1 FCFE1 54,530  = 9,145 × (1 + 496.28%) 47,479 
2 FCFE2 258,010  = 54,530 × (1 + 373.15%) 195,599 
3 FCFE3 903,085  = 258,010 × (1 + 250.02%) 596,107 
4 FCFE4 2,048,982  = 903,085 × (1 + 126.89%) 1,177,602 
5 FCFE5 2,125,915  = 2,048,982 × (1 + 3.75%) 1,063,828 
5 Terminal value (TV5) 19,878,066  = 2,125,915 × (1 + 3.75%) ÷ (14.85% – 3.75%) 9,947,174 
Intrinsic value of Boeing Co.’s common stock 13,027,789 
 
Intrinsic value of Boeing Co.’s common stock (per share) $23,133.69
Current share price $151.84

Based on: 10-K (filing date: 2020-01-31).

1 See details »

Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.

Required Rate of Return (r)

Microsoft Excel LibreOffice Calc
Assumptions
Rate of return on LT Treasury Composite1 RF 1.23%
Expected rate of return on market portfolio2 E(RM) 11.92%
Systematic risk of Boeing Co.’s common stock βBA 1.27
 
Required rate of return on Boeing Co.’s common stock3 rBA 14.85%

1 Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).

2 See details »

3 rBA = RF + βBA [E(RM) – RF]
= 1.23% + 1.27 [11.92% – 1.23%]
= 14.85%

FCFE Growth Rate (g)

FCFE growth rate (g) implied by PRAT model

Boeing Co., PRAT model

Microsoft Excel LibreOffice Calc
Average Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Cash dividends declared 4,628  4,101  3,556  2,902  2,575 
Net earnings (loss) related to parent (636) 10,460  8,197  4,895  5,176 
Revenues 76,559  101,127  93,392  94,571  96,114 
Total assets 133,625  117,359  92,333  89,997  94,408 
Shareholders’ equity (8,617) 339  355  817  6,335 
Financial Ratios
Retention rate1 — 0.61 0.57 0.41 0.50
Profit margin2 -0.83% 10.34% 8.78% 5.18% 5.39%
Asset turnover3 0.57 0.86 1.01 1.05 1.02
Financial leverage4 — 346.19 260.09 110.16 14.90
Averages
Retention rate 0.52
Profit margin 5.77%
Asset turnover 0.90
Financial leverage 182.84
 
FCFE growth rate (g)5 496.28%

Based on: 10-K (filing date: 2020-01-31), 10-K (filing date: 2019-02-08), 10-K (filing date: 2018-02-12), 10-K (filing date: 2017-02-08), 10-K (filing date: 2016-02-10).

2019 Calculations

1 Retention rate = (Net earnings (loss) related to parent – Cash dividends declared) ÷ Net earnings (loss) related to parent
= (-636 – 4,628) ÷ -636 = —

2 Profit margin = 100 × Net earnings (loss) related to parent ÷ Revenues
= 100 × -636 ÷ 76,559 = -0.83%

3 Asset turnover = Revenues ÷ Total assets
= 76,559 ÷ 133,625 = 0.57

4 Financial leverage = Total assets ÷ Shareholders’ equity
= 133,625 ÷ -8,617 = —

5 g = Retention rate × Profit margin × Asset turnover × Financial leverage
= 0.52 × 5.77% × 0.90 × 182.84 = 496.28%

FCFE growth rate (g) implied by single-stage model

g = 100 × (Equity market value0 × r – FCFE0) ÷ (Equity market value0 + FCFE0)
= 100 × (85,509 × 14.85% – 9,145) ÷ (85,509 + 9,145) = 3.75%

where:
Equity market value0 = current market value of Boeing Co.’s common stock (US$ in millions)
FCFE0 = the last year Boeing Co.’s free cash flow to equity (US$ in millions)
r = required rate of return on Boeing Co.’s common stock

FCFE growth rate (g) forecast

Boeing Co., H-model

Microsoft Excel LibreOffice Calc
Year Value gt
1 g1 496.28%
2 g2 373.15%
3 g3 250.02%
4 g4 126.89%
5 and thereafter g5 3.75%

where:
g1 is implied by PRAT model
g5 is implied by single-stage model
g2, g3 and g4 are calculated using linear interpoltion between g1 and g5

Calculations

g2 = g1 + (g5 – g1) × (2 – 1) ÷ (5 – 1)
= 496.28% + (3.75% – 496.28%) × (2 – 1) ÷ (5 – 1) = 373.15%

g3 = g1 + (g5 – g1) × (3 – 1) ÷ (5 – 1)
= 496.28% + (3.75% – 496.28%) × (3 – 1) ÷ (5 – 1) = 250.02%

g4 = g1 + (g5 – g1) × (4 – 1) ÷ (5 – 1)
= 496.28% + (3.75% – 496.28%) × (4 – 1) ÷ (5 – 1) = 126.89%