For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for Boeing Company (BA) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
Boeing Company
BA NYSEBoeing Company is a leading global aerospace and defense corporation headquartered in Arlington, Virginia, United States. The company focuses on the design, development, manufacturing, and servicing of commercial jetliners, defense aircraft and systems, and space-related platforms. In the commercial market, Boeing Company’s products include large passenger jets and related fleet support services that are central to global airline operations. In defense and space, it provides military aircraft, rotorcraft, satellites, missile defense solutions, and human spaceflight and launch systems for government and institutional customers worldwide. Boeing Company also offers an extensive portfolio of maintenance, training, logistics, parts distribution, and digital aviation services through its global services operations, supporting both commercial and defense fleets. Today, the company is organized into three primary business segments: Commercial Airplanes, Defense, Space & Security, and Global Services, enabling it to serve customers in more than 150 countries and maintain a prominent role in the aerospace and defense industry.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): 2.48
Total Equity: $5.45B
Shares: 762,300,000
Total Debt: $62.31B
Cash: $10.92B
EBITDA: $6.23B
Total Debt: $62.31B
Cash: $10.92B
Revenue: $89.46B
Revenue: $89.46B
Revenue: $89.46B
Total Equity: $5.45B
Tax Rate: 15.1%
Equity: $5.45B
Total Debt: $62.31B
Cash: $10.92B
Current Liabilities: $108.12B
Long-Term Debt: $53.85B
Total Debt: $62.31B
Total Equity: $5.45B
Shares: 762,300,000
Shares: 762,300,000
CapEx: -$2.94B
Shares: 762,300,000
Stock Price: $214.75
Net Income: $2.24B
Industry Benchmarks
Income Statement (Annual)
Last updated: Jul 29, 2026 1:32pm (25d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $62.3B | $66.6B | $77.8B | $66.5B | $89.5B |
| Cost of Revenue | $59.3B | $63.1B | $70.1B | $68.5B | $85.2B |
| Gross Profit | $3.0B | $3.5B | $7.7B | -$2.0B | $4.3B |
| Operating Expenses | $6.4B | $7.0B | $8.5B | $8.8B | $9.7B |
| Operating Income | -$2.9B | -$3.5B | -$773.0M | -$10.7B | $4.3B |
| Net Income | -$4.2B | -$4.9B | -$2.2B | -$11.8B | $2.2B |
| EBITDA | -$758.0M | -$1.6B | $1.1B | -$8.9B | $6.2B |
| EPS | $-7.15 | $-8.30 | $-3.67 | $-18.36 | $2.49 |
| EPS (Diluted) | $-7.15 | $-8.30 | $-3.67 | $-18.36 | $2.48 |
Balance Sheet (Annual)
Last updated: Jul 29, 2026 1:24pm (25d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $8.1B | $14.6B | $12.7B | $13.8B | $10.9B |
| Total Current Assets | $108.7B | $109.5B | $109.3B | $128.0B | $128.5B |
| Total Assets | $138.6B | $137.1B | $137.0B | $156.4B | $168.2B |
| Current Liabilities | $82.0B | $90.1B | $95.8B | $97.1B | $108.1B |
| Long-Term Debt | $57.9B | $56.8B | $52.1B | $53.6B | $53.8B |
| Total Liabilities | $153.4B | $152.9B | $154.2B | $160.3B | $162.8B |
| Total Equity | -$15.0B | -$15.9B | -$17.2B | -$3.9B | $5.5B |
| Retained Earnings | $34.4B | $29.5B | $27.3B | $15.4B | $17.3B |
Cash Flow (Annual)
Last updated: Jul 29, 2026 1:32pm (25d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | -$3.4B | $3.5B | $6.0B | -$12.1B | $1.1B |
| Capital Expenditure | -$980.0M | -$1.2B | -$1.5B | -$2.2B | -$2.9B |
| Free Cash Flow | -$4.4B | $2.3B | $4.4B | -$14.3B | -$1.9B |
| Acquisitions (net) | -$6.0M | — | -$70.0M | -$50.0M | -$1.2B |
| Net Debt Issued / (Repaid) | -$5.6B | -$1.3B | -$5.1B | $1.5B | -$3.5B |
| Dividends Paid | — | — | — | — | -$331.0M |
| Stock Buybacks | — | — | — | — | — |
| Net Change in Cash | $269.0M | $6.5B | -$1.9B | $1.1B | -$2.2B |
Growth Trends (YoY %)
Last updated: Jul 29, 2026 1:32pm (25d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | +6.9% | +16.8% | -14.5% | +34.5% |
| Gross Profit Growth | +16.1% | +120.6% | -125.8% | +315.4% |
| Operating Income Growth | -22.2% | +78.2% | -1,285.1% | +140.0% |
| Net Income Growth | -17.4% | +55.0% | -431.8% | +118.9% |
| EBITDA Growth | -106.9% | +169.4% | -915.3% | +170.3% |
Dividend History (Last 20)
Last updated: Jul 23, 2026 3:06pm (31d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2020-02-13 | $2.06 | — | — | — |
| 2019-11-07 | $2.06 | — | — | — |
| 2019-08-08 | $2.06 | — | — | — |
| 2019-05-09 | $2.06 | — | — | — |
| 2019-02-07 | $2.06 | — | — | — |
| 2018-11-08 | $1.71 | — | — | — |
| 2018-08-09 | $1.71 | — | — | — |
| 2018-05-10 | $1.71 | — | — | — |
| 2018-02-08 | $1.71 | — | — | — |
| 2017-11-09 | $1.42 | — | — | — |
| 2017-08-09 | $1.42 | — | — | — |
| 2017-05-10 | $1.42 | — | — | — |
| 2017-02-08 | $1.42 | — | — | — |
| 2016-11-08 | $1.09 | — | — | — |
| 2016-08-10 | $1.09 | — | — | — |
| 2016-05-11 | $1.09 | — | — | — |
| 2016-02-10 | $1.09 | — | — | — |
| 2015-11-04 | $0.91 | — | — | — |
| 2015-08-05 | $0.91 | — | — | — |
| 2015-05-06 | $0.91 | — | — | — |
Deep Analysis
Narrative Economics
market-narrative step).
Claude Reading
Looking at the raw quarterly tape first: revenue went $16.87B → $17.84B → $15.24B → $19.50B → $22.75B → $23.27B → $23.95B → $22.22B. That's a genuine production ramp — roughly 40% sequential growth from the Q4'24 trough to Q4'25 peak — but the March 2026 print at $22.22B is a sequential *decline* of 7.2%, and net income round-tripped from +$8.22B (Q4'25, almost certainly a tax-valuation-allowance release or one-time item given the operating context) to essentially zero. Strip that Q4'25 tax benefit and 2025 real operating earnings are barely breakeven on $89B revenue. Gross margin for FY2025 is 4.79% — for a company that historically ran 15-20% gross margins in commercial aerospace, this is not "recovered," it's "producing again but not earning." FCF was -$1.88B on $89B revenue. That's the actual story, not the 34% YoY revenue snap.
The balance sheet is where I part ways with the "recovery" framing most sharply. $62.3B debt against $5.45B equity (D/E of 11.4x) and only $10.9B cash, with operating cash flow of $1.07B against $2.94B capex. Boeing cannot delever from earnings at anything like the current run rate — a normalized $6-8B FCF world (which the synthesis correctly identifies as the market's implied scenario) is 3-4 years of pristine execution away, and interest expense on $62B is eating $3B+ annually. The 3.83% dividend yield with a 14.8% payout ratio on GAAP numbers is misleading because GAAP includes the Q4 tax benefit; on cash, they're paying a dividend they don't earn.
The prior models are directionally right but soft. The rule-based classifier calling this a "narrative_platform" is simply wrong — Boeing is a distressed industrial duopolist, and the anomaly warnings telling me to ignore profit metrics because it's a "platform" are misapplied here. Pre-flight got it right: turnaround-cyclical. The synthesis nailing normalized $6-9B earnings at 15-20x = $90-180B equity value is the correct frame, and at $174B market cap we're already inside that range assuming successful execution. The "Significant Insider Buying" signal is garbage — those are ten A-Award grants on the same day (July 1, 2026), i.e., routine RSU vesting, not conviction buying. The Market Narrative layer's "fallen-angel, unanchored, strong intensity" read is the most honest piece in the stack: price is a story about Ortberg's execution, not a DCF output. The contrarian case, which no model articulates forcefully: Airbus is structurally ahead on the A321neo, the 777X is years late, BDS fixed-price defense programs continue bleeding, and the 2026 Q1 revenue *deceleration* suggests the ramp is not linear. If 737 MAX production stalls again at 38/month rather than climbing to 50+, normalized earnings are $4B, not $8B, and fair value is $110-130, not $215.
My verdict: I dissent mildly from "High Conviction Required" as a non-answer. The synthesis's own math ($6-9B normalized × 15-20x = $90-180B) brackets today's $174B cap, meaning the stock is priced for the *upper half* of a successful execution scenario with zero margin of safety and a leveraged balance sheet absorbing any slip. Revenue CAGR of 7.2% over five years is not a growth story — it's cyclical noise around a flat trend, and the "34.5% recent YoY" is trough-comparison artifact. The duopoly floor is real (this is why it's not $80), but so is the ceiling until FCF turns durably positive — which the Q1'26 print does not confirm. I'd want to see two consecutive quarters of $2B+ FCF and gross margin above 10% before paying $215. Otherwise this is $150-170 fair value with optionality, not a buy here.
GPT Reading
What jumps out to me is not “recovery” in the abstract but the split between volume restoration and economic restoration. Boeing has clearly rebuilt top-line throughput: trailing four quarters through March 2026 revenue is about $92.2B, versus $66.5B in 2024, so the factories are moving more metal again. But the earnings pattern says the company still lacks control of the cost base and charge profile. Across the last eight quarters, revenue has climbed from the mid-$16B to $24B range, yet net income has swung from losses as deep as -$6.17B to a single absurdly high +$8.22B quarter and then back to essentially breakeven at -$4M on $22.22B of sales. That is not a business with restored unit economics; it is a business still digesting abnormal costs, program issues, and likely accounting noise. The annual picture confirms it: 2025 produced $89.46B of revenue but only $2.24B of net income, and free cash flow was still negative at -$1.88B despite a nominally profitable year. For an aerospace prime, the real tell is that nearly $90B of revenue only yielded $1.07B of operating cash flow. That is a very weak conversion ratio for a company supposedly moving into harvest mode.
The balance sheet is the other hard constraint. Net debt is roughly $51B after offsetting the $10.92B cash pile against $62.31B debt, while total equity is only $5.45B. I do not care much about the literal 30x P/B because the equity base is distorted, but I care a lot that this capital structure leaves Boeing with little room for another self-inflicted disruption. At $174.66B market cap and 2.4x EV/revenue, the stock is not priced as distressed; it is priced as a credible normalization story. That can be justified only if 2025 was an earnings trough on the way to materially better margins. I’m not seeing proof yet. Gross profit of $4.29B on $89.46B of sales is thin, and operating income of $4.28B being almost identical to gross profit suggests little cushion anywhere in the model. If the industrial engine were truly turning cleanly, you would expect more visible separation between revenue recovery and profitability recovery by now.
I agree with Opus on the big call that the stock lacks margin of safety at $214.75. The Delvantic AI Findings concludes the market is already pricing the upper half of a successful turnaround, and that is basically right: 86.6x trailing earnings and 34.4x EV/EBITDA are nonsense as valuation anchors, but they correctly signal that investors are paying today for profits that do not yet exist. I also agree with Opus that the Q4 2025 $8.22B net income is not representative; set against the surrounding quarters of -$37M, -$611M, -$5.34B, and then -$4M, it is obviously a one-off distortion rather than evidence of a structurally high-margin quarter. And Opus is absolutely right to dismiss the “Significant Insider Buying” flag as garbage. Ten same-day A-Award entries in tiny share counts are compensation events, not open-market conviction purchases.
Where I disagree with Opus is mostly on emphasis. Opus argues the March 2026 revenue decline “suggests the ramp is not linear,” and that is true but not especially probative on its own; Boeing’s quarterly revenue is lumpy by delivery timing, defense milestones, and working-capital swings. A sequential move from $23.95B to $22.22B is worth noting, but I would not lean too hard on one quarter’s top-line downtick as evidence the industrial ramp is stalling. The stronger bearish evidence is lower down the income and cash-flow statement: even at this higher revenue base, Boeing still cannot reliably produce cash or sustain margins outside one-off accounting help. I also disagree with Opus’s fairly tight fair value band of $150-170 as stated. That range implies a precision the raw data does not support. Given the leverage and earnings volatility, I think the valuation distribution is wider: if Boeing can convert this $90B revenue base into even mid-single-digit true net margins, today’s price can be defended; if it remains stuck in low-single-digit or charge-ridden economics, the equity is still too expensive. So I share Opus’s negative conclusion on the current price, but I’d frame it less as “we know fair value is $150-170” and more as “$215 embeds successful execution that has not been earned.”
A skeptic of both my view and Opus’s would say we are over-anchoring to ugly backward-looking financials from an abnormal recovery period. They would point out that Boeing is one of two global large-aircraft manufacturers, has immense strategic importance, and only needs modest margin repair on a nearly $90B revenue base for earnings power to inflect sharply. That skeptic would also argue that the market cap should be judged against normalized future cash generation, not against a year still carrying the scars of production disruption. That is fair. But until the company turns revenue scale into clean operating cash flow and repeated positive quarters without accounting noise, the burden of proof remains on the bull.
Grok Reading
grok-critique step) alongside the other Big-3 seats, when a
report is run on this ticker.