sharpfokus
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA
Picture
Other stocks here

BA, cashflow returns to positive
​Current 194 Target 267 +37%

WATCH THE VIDEO
January 27, 2022
1 minute read

Sales declined -3%
  • Sales declined -3% in the fourth quarter to 14,793 million dollars vs our 17,570 million dollars forecast.
  • This brings the quarterly average to -1% growth.
  • We predict average growth of 8% in this next 12 months to bring sales to 19,696 million dollars in the fourth quarter of 2022.
​
Costs up slightly, profit down on non cash costs
  • The cash cost ratio went from -96% to -95% profit from -132 to -4,164 million dollars in the fourth quarter on non cash costs.
  • The average cost ratio is at -94% now.
  • We use lower -91% cost ratio to predict a 916 million dollars profit in the fourth quarter of 2022.
​
Cashflow turns positive
  • Free cashflow turned positive from -507 to 494 million dollars in the fourth quarter with -222 million dollars investment spending.
  • Average quarterly Cashflow is at -1,099 million dollars now.
  • We assume the same -222 million dollars investment spending which with higher sales gives a 1,506 million dollars Cashflow in the fourth quarter of 2022.
​
Balance sheet lower leverage
  • Cash declined 9,764 to 8,052 million dollars in the fourth quarter.
  • Liabilities declined 161,112 to 153,398 million dollars so net cash improved -151,348 to -145,346 million dollars
  • With our forecast cashflow & a -862 million dollars equity payout -4,371 million dollars liabilities payment net cash will be -140,975 million dollars in 12 months time.
​
Valuation, a 15% higher target price
  • BA capital paid from the last 28 quarters improved 1,123 to 5,485 million dollars in the third quarter with 11,032 million dollars new liabilities & a-15,384 million dollars equity payout & will be 10,718 million dollars in12 months time.
  • At the current market value of 114,200 million dollars based on our forecasts it’s at 0.84 X assets with a 25 years payback & a 1% yield.
  • Our cashflow forecast is 5,233 million dollars which means an 22 X valuation. A 30 X valuation gives a 37% higher target price of 267 dollars.
MODEL, DATA & CHARTS
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA