On the four Ms, The Boeing Company earns 31 for management and 49 for moat. The management score rests on a return on invested capital of -6.7% and a gross margin of 4.8% — figures that describe capital earning less than it costs to employ. The balance sheet carries debt at 9.98x equity, which magnifies both the returns above and the risk beneath them. A moderate moat alongside weak management is a combination worth understanding before the price matters at all.
The valuation runs on assumptions chosen to understate rather than flatter. Growth is modelled at 9.0% a year, the rate measured from the filings. The exit multiple assumed is 18.0x. That produces an intrinsic value of $24.31, a 10-CAP price of $11.94 and a payback time price of $14.35, with the value zone set at the highest of the three, $14.35. Today's price of $192.28 is 1240% above it.
The price is above the value zone and the business scores 49 for moat and 31 for management. Neither test argues for paying up here.
| Price | $192.28 |
| Market cap | $152.0B |
| P/E ratio | 83.2x |
| Return on invested capital | -6.7% |
| Gross margin | 4.8% |
| Debt to equity | 9.98x |
| Free cash flow yield | -1.1% |
| Growth rate used | 9.0% |
| Growth rate measured | 9.0% |
| Exit multiple assumed | 18.0x |
| Company | Moat | Buy price |
| Lockheed Martin (LMT) | 59 | $399.43 |
| Howmet Aerospace (HWM) | 83 | $53.83 |
| General Dynamics (GD) | 81 | $270.42 |
| Northrop Grumman (NOC) | 68 | $286.21 |
Every number above is built on assumptions that can be changed. In Moatly you can move the growth rate, the exit multiple and the margin of safety and watch every figure recalculate, so you are testing your own view of The Boeing Company rather than accepting ours.