Boeing Co Valuation – November 2018 $BA

Company Profile (excerpt from Reuters): The Boeing Company, incorporated on July 19, 1934, is an aerospace company. The Company is engaged in the design, development, manufacture, sale, service and support of commercial jetliners, military aircraft, satellites, missile defense, human space flight and launch systems and services. The Company’s segments include Commercial Airplanes; Defense, Space & Security (BDS), including Boeing Military Aircraft (BMA), Network & Space Systems (N&SS) and Global Services & Support (GS&S), and Boeing Capital (BCC). The Company is also a defense contractor in the United States.


Downloadable PDF version of this valuation:

ModernGraham Valuation of BA – November 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $209,742,821,842 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.10 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 224.42% Pass
6. Moderate PEmg Ratio PEmg < 20 30.40 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 -177.25 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.10 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 1.27 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $12.15
MG Growth Estimate 14.98%
MG Value $467.24
Opinion Fairly Valued
MG Grade D+
MG Value based on 3% Growth $176.18
MG Value based on 0% Growth $103.28
Market Implied Growth Rate 10.95%
Current Price $369.34
% of Intrinsic Value 79.05%

Boeing Co does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the current assets. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Fairly Valued after growing its EPSmg (normalized earnings) from $6.08 in 2014 to an estimated $12.15 for 2018. This level of demonstrated earnings growth supports the market’s implied estimate of 10.95% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value within a margin of safety relative to the price.

At the time of valuation, further research into Boeing Co revealed the company was trading above its Graham Number of $15.02. The company pays a dividend of $5.68 per share, for a yield of 1.5% Its PEmg (price over earnings per share – ModernGraham) was 30.4, which was below the industry average of 59.09, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-48.57.

Boeing Co scores quite poorly in the ModernGraham grading system, with an overall grade of D+.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$48.57
Graham Number $15.02
PEmg 30.40
Current Ratio 1.10
PB Ratio -177.25
Current Dividend $5.68
Dividend Yield 1.54%
Number of Consecutive Years of Dividend Growth 6

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 9/1/2018
Total Current Assets $87,686,000,000
Total Current Liabilities $79,417,000,000
Long-Term Debt $10,487,000,000
Total Assets $114,659,000,000
Intangible Assets $8,252,000,000
Total Liabilities $115,868,000,000
Shares Outstanding (Diluted Average) 580,200,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $16.69
Dec2017 $13.43
Dec2016 $7.61
Dec2015 $7.44
Dec2014 $7.38
Dec2013 $5.96
Dec2012 $5.11
Dec2011 $5.34
Dec2010 $4.45
Dec2009 $1.84
Dec2008 $3.67
Dec2007 $5.28
Dec2006 $2.85
Dec2005 $3.20
Dec2004 $2.30
Dec2003 $0.89
Dec2002 $0.61
Dec2001 $3.41
Dec2000 $2.44
Dec1999 $2.49
Dec1998 $1.15

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $12.15
Dec2017 $9.38
Dec2016 $7.13
Dec2015 $6.68
Dec2014 $6.08
Dec2013 $5.13
Dec2012 $4.51
Dec2011 $4.18
Dec2010 $3.60
Dec2009 $3.24
Dec2008 $3.78
Dec2007 $3.53
Dec2006 $2.42
Dec2005 $2.17
Dec2004 $1.74
Dec2003 $1.63
Dec2002 $2.01

Recommended Reading:

Other ModernGraham posts about the company

Boeing Co. Valuation – February 2018 $BA
5 Undervalued Dow Components to Research – March 2017
5 Undervalued Dow Components to Research – February 2017
5 Undervalued Dow Components to Research – December 2016
10 Best Dividend Paying Stocks for the Enterprising Investor – September 2016

Other ModernGraham posts about related companies

Axon Enterprises Inc Valuation – October 2018 $AAXN
Cubic Corp Valuation – September 2018 $CUB
KLX Inc Valuation – August 2018 $KLXI
Kaman Corp Valuation – August 2018 $KAMN
Raytheon Co Valuation – June 2018 $RTN
General Dynamics Corp Valuation – June 2018 $GD
TransDigm Group Inc Valuation – June 2018 $TDG
Northrop Grumman Corp Valuation – May 2018 $NOC
Rockwell Collins Inc Valuation – May 2018 $COL
L3 Technologies Inc Valuation – March 2018 $LLL


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.