Relative Value

The Relative Value of one BA stock under the Base Case scenario is hidden USD. Compared to the current market price of 122.04 USD, Boeing Co is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

BA Competitors Multiples
Boeing Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Boeing Co
SGO:BA
191B USD 2.4 -18.8 -32.7 -25.2
US
RTX Corp
LSE:0R2N
264.5B USD 3.1 40.1 22.9 34.5
US
Raytheon Technologies Corp
NYSE:RTX
263.2B USD 3.1 39.9 22.8 34.3
NL
Airbus SE
PAR:AIR
163.1B EUR 2.3 32.2 19.1 28.9
FR
Safran SA
PAR:SAF
129.9B EUR 4.4 30 21.7 28.4
UK
Rolls-Royce Holdings PLC
LSE:RR
105.8B GBP 5.5 18.4 25.2 32.2
US
Lockheed Martin Corp
NYSE:LMT
136.6B USD 1.9 32.5 19.6 24.9
US
General Dynamics Corp
NYSE:GD
98.8B USD 1.9 23.4 17 19.9
DE
Rheinmetall AG
XETRA:RHM
84B EUR 7.7 100.4 43.3 57.4
US
Northrop Grumman Corp
NYSE:NOC
95.7B USD 2.3 23.8 19.5 26.6
US
Howmet Aerospace Inc
NYSE:HWM
87.7B USD 11 60.6 39.6 45.2
P/E Multiple
Earnings Growth PEG
US
Boeing Co
SGO:BA
Average P/E: 40.1
Negative Multiple: -18.8
N/A N/A
US
RTX Corp
LSE:0R2N
40.1
28%
1.4
US
Raytheon Technologies Corp
NYSE:RTX
39.9
29%
1.4
NL
Airbus SE
PAR:AIR
32.2
22%
1.5
FR
Safran SA
PAR:SAF
30
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.4
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
32.5
11%
3
US
General Dynamics Corp
NYSE:GD
23.4
12%
2
DE
Rheinmetall AG
XETRA:RHM
100.4
60%
1.7
US
Northrop Grumman Corp
NYSE:NOC
23.8
3%
7.9
US
Howmet Aerospace Inc
NYSE:HWM
60.6
23%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Boeing Co
SGO:BA
Average EV/EBITDA: 25.1
Negative Multiple: -32.7
N/A N/A
US
RTX Corp
LSE:0R2N
22.9
18%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
22.8
18%
1.3
NL
Airbus SE
PAR:AIR
19.1
19%
1
FR
Safran SA
PAR:SAF
21.7
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.2
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
19.6
10%
2
US
General Dynamics Corp
NYSE:GD
17
10%
1.7
DE
Rheinmetall AG
XETRA:RHM
43.3
41%
1.1
US
Northrop Grumman Corp
NYSE:NOC
19.5
6%
3.3
US
Howmet Aerospace Inc
NYSE:HWM
39.6
18%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Boeing Co
SGO:BA
Average EV/EBIT: 33.2
Negative Multiple: -25.2
N/A N/A
US
RTX Corp
LSE:0R2N
34.5
31%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
34.3
31%
1.1
NL
Airbus SE
PAR:AIR
28.9
26%
1.1
FR
Safran SA
PAR:SAF
28.4
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
32.2
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
24.9
12%
2.1
US
General Dynamics Corp
NYSE:GD
19.9
11%
1.8
DE
Rheinmetall AG
XETRA:RHM
57.4
45%
1.3
US
Northrop Grumman Corp
NYSE:NOC
26.6
7%
3.8
US
Howmet Aerospace Inc
NYSE:HWM
45.2
20%
2.3