Boeing (BA) Valuation Sheet

Comparable Valuation Sheet Mkt Cap Enterprise Sales Growth Name Fwd. Return Total Value Debt/To- tal Assets (%) (USD) P/E on (EV) (% YoY) Assets The $97.26B $91.06B 19.65x 7.8% 4.6% 11.7% Boeing Co. (BA) General $30.83B $30.71B 12.49x -4.3% -1.0% 11.4% Dynamics Corp. (GD) Lockheed $42.70B $46.20B 13.76x -2.9% 7.2% 17.7% Martin Corp. (LMT) Boeing's historic 5 year average P/E has been 16.14 times earnings a 9.8% premium to the S&P's 14.7x. The company is currently trading at a 13.3% discount to the S&P 500. BA's Stock Price Based on Different Multiples Aerospace & Defense Sector ETF (ITA) P/E (ttm) 15x BA's Forecasted EPS (Year-End 2014) $6.50-$6.65 Price ($) $97.5-99.75 S&P 500 P/E Multiple 14.36x BA's Forecasted EPS (Year-End 2014) $6.50-$6.65 Price $93.34-95.5 Lockheed Martin 2014 Fwd. P/E Multiple 13.14x BA's Forecasted EPS (Year-End 2014) $6.50-$6.65 Price $85.4-87.2 Historical Average P/E- 5 Yrs 16.1x BA's Forecasted EPS (Year-End 2014) $6.50-$6.65 Price $104-107.1 SOURCES: Company Data, SEC filings, Bloomberg Professional Services BIDNESS Etc. DISCLAIMER: Bidness Etc(TM) and related marks are owned by Bidness Etc. Any other trademarks appearing on this website are the property of their respective owners, and are not used to indicate the origin of goods or services offered or provided by Bidness Etc herein or to suggest approval for or affiliation with Bidness Etc.