Paying users zone. Data is covered by .

• Get to Boeing Co. for \$19.99, or

• get to whole website for at least 3 months from \$49.99.

# Boeing Co. (BA)

## Present Value of Free Cash Flow to the Firm (FCFF)

Difficulty: Intermediate

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 the firm (FCFF) is generally described as cash flows after direct costs and before any payments to capital suppliers.

### Intrinsic Stock Value (Valuation Summary)

Boeing Co., free cash flow to the firm (FCFF) forecast

USD \$ in millions, except per share data

Year Value FCFFt or Terminal value (TVt) Calculation Present value at %
01 FCFF0
1 FCFF1 = × (1 + %)
2 FCFF2 = × (1 + %)
3 FCFF3 = × (1 + %)
4 FCFF4 = × (1 + %)
5 FCFF5 = × (1 + %)
5 Terminal value (TV5) = × (1 + %) ÷ (% – %)
Intrinsic value of Boeing's capital
Less: Debt, including capital lease obligations and commercial paper (fair value)
Intrinsic value of Boeing's common stock
Intrinsic value of Boeing's common stock (per share) \$
Current share price \$

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.

### Weighted Average Cost of Capital (WACC)

Boeing Co., cost of capital

Value1 Weight Required rate of return2 Calculation
Equity (fair value) %
Debt, including capital lease obligations and commercial paper (fair value) % = % × (1 – %)

1 USD \$ in millions

Equity (fair value) = No. shares of common stock outstanding × Current share price
= × \$ = \$

Debt, including capital lease obligations and commercial paper (fair value). See Details »

2 Required rate of return on equity is estimated by using CAPM. See Details »

Required rate of return on debt. See Details »

Required rate of return on debt is after tax.

Estimated (average) effective income tax rate
= (% + % + % + % + %) ÷ 5 = %

WACC = %

### FCFF Growth Rate (g)

#### FCFF growth rate (g) implied by PRAT model

Boeing Co., PRAT model

Average Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013
Selected Financial Data (USD \$ in millions)
Interest and debt expense
Net loss on disposal of discontinued operations, net of taxes
Net earnings related to parent
Effective income tax rate (EITR)1 % % % % %
Interest and debt expense, after tax2
Interest expense (after tax) and dividends
EBIT(1 – EITR)3
Short-term debt and current portion of long-term debt
Long-term debt, excluding current portion
Shareholders’ equity
Total capital
Ratios
Retention rate (RR)4
Return on invested capital (ROIC)5 % % % % %
Averages
RR
ROIC %
Growth rate of FCFF (g)6 %

2017 Calculations

2 Interest and debt expense, after tax = Interest and debt expense × (1 – EITR)
= × (1 – %) =

3 EBIT(1 – EITR) = Net earnings related to parent – Net loss on disposal of discontinued operations, net of taxes + Interest and debt expense, after tax
= + =

4 RR = [EBIT(1 – EITR) – Interest expense (after tax) and dividends] ÷ EBIT(1 – EITR)
= [] ÷ =

5 ROIC = 100 × EBIT(1 – EITR) ÷ Total capital
= 100 × ÷ = %

6 g = RR × ROIC
= × % = %

#### FCFF growth rate (g) implied by single-stage model

g = 100 × (Total capital, fair value0 × WACC – FCFF0) ÷ (Total capital, fair value0 + FCFF0)
= 100 × ( × % – ) ÷ ( + ) = %

where:
Total capital, fair value0 = current fair value of Boeing's debt and equity (USD \$ in millions)
FCFF0 = last year Boeing's free cash flow to the firm (USD \$ in millions)
WACC = weighted average cost of Boeing's capital

#### FCFF growth rate (g) forecast

Boeing Co., H-model

Year Value gt
1 g1 %
2 g2 %
3 g3 %
4 g4 %
5 and thereafter g5 %

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 + (g5g1) × (2 – 1) ÷ (5 – 1)
= % + (% – %) × (2 – 1) ÷ (5 – 1) = %

g3 = g1 + (g5g1) × (3 – 1) ÷ (5 – 1)
= % + (% – %) × (3 – 1) ÷ (5 – 1) = %

g4 = g1 + (g5g1) × (4 – 1) ÷ (5 – 1)
= % + (% – %) × (4 – 1) ÷ (5 – 1) = %