{ "run": { "id": "cmnr12h9w02bgp658opivezbv", "region": "US", "assetId": "cmnr12h9l02bcp658xzwpajng", "ticker": "BA", "snapshotId": "cmnr12h9q02bep65807kvd7dv", "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux", "createdAt": "2026-04-09T05:19:45.906Z", "promptTemplate": { "id": "cmnqt07si0005lm3jzpxuu1ux", "name": "Oficial 08.apr.2026", "version": 1 }, "snapshot": { "id": "cmnr12h9q02bep65807kvd7dv", "assetId": "cmnr12h9l02bcp658xzwpajng", "asOf": "2026-04-08T20:00:03.000Z", "snapshot": { "asOf": "2026-04-08T20:00:03.000Z", "quote": { "asOf": "2026-04-08T20:00:03.000Z", "open": null, "price": 217.8, "dayLow": 216, "volume": 5535038, "dayHigh": 220.85, "currency": "USD", "prevClose": 210, "week52Low": 137.4, "week52High": 254.35 }, "fundamentals": { "pe": 87.1967871485944, "beta": 1.14916082721122, "epsTTM": 2.49, "fcfTTM": -4837000000, "growth": { "epsYoy": 1.13562091503268, "revenueYoy": 0.3449644451794278 }, "sector": "Aircraft", "margins": { "net": 0.02498239495657423, "gross": 0.04794160714485318, "operating": 0.0478521847020556 }, "website": "https://boeing.com/", "industry": "Aerospace", "pegRatio": -0.767833578919996, "ebitdaTTM": 7419000000, "forwardPe": 271.4, "marketCap": 158300000000, "totalCash": 10921000000, "totalDebt": 62309000000, "debtEquity": 11.4244591125779, "quickRatio": 0.2989501919252648, "revenueTTM": 89463000000, "companyName": "BOEING CO", "priceToBook": 30.2304885468206, "currentRatio": 1.188170004162235, "dividendYield": 0.00200645246014591, "returnOnAssets": 0.01328498826046899, "returnOnEquity": 0.40979097909791, "analystOpinions": null, "businessSummary": "The Boeing Company (/ˈboʊɪŋ/ BO-ing) is an American multinational corporation that designs and manufactures airplanes, rotorcraft, rockets, satellites, and missiles worldwide. The company also provides leasing and product support services. Boeing is among the largest global aerospace manufacturers; it is the fourth-largest defense contractor in the world based on 2022 revenue and is the largest exporter in the United States by dollar value. Boeing was founded in 1916 by William E. Boeing in Seattle, Washington. The present corporation is the result of the merger of Boeing with McDonnell Douglas on August 1, 1997.", "enterpriseValue": 216355776000, "analystTargetLow": null, "analystTargetHigh": null, "analystTargetMean": null, "fullTimeEmployees": 182000, "sharesOutstanding": 785347096, "enterpriseToEbitda": 29.16239061868176, "analystTargetMedian": null, "enterpriseToRevenue": 2.418382750410784, "operatingCashflowTTM": 1065000000, "analystRecommendationKey": null } }, "createdAt": "2026-04-09T05:19:45.902Z" }, "results": [ { "id": "cmnr12h9y02bip658hsqc76z6", "runId": "cmnr12h9w02bgp658opivezbv", "modelId": "anthropic", "status": "SUCCESS", "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:03.000Z\",\"ticker\":\"BA\",\"currency\":\"USD\",\"current_price\":217.8,\"target_price_6m\":223,\"target_price_12m\":230,\"recommendation\":\"HOLD\",\"confidence\":0.42,\"thesis_bullets\":[\"Revenue recovery strong at +34.5% YoY but margins remain razor-thin\",\"Negative FCF of -$4.8B constrains balance sheet deleveraging timeline\",\"Massive $62.3B debt load versus $10.9B cash creates significant financial risk\",\"Production ramp on 737 MAX and 787 is key margin expansion catalyst\",\"Forward PE of 271x implies market prices in recovery not yet earned\"],\"key_drivers\":[{\"driver\":\"737 MAX production rate ramp toward 38+/month\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"787 Dreamliner delivery normalization\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Extreme leverage at 11.4x debt/equity\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Negative free cash flow burn rate\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Strong commercial aerospace backlog supports multi-year revenue\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Defense & Space segment margin stabilization\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Regulatory/quality scrutiny limiting production flexibility\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Airline demand cycle remains robust globally\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Potential dilutive capital raises if FCF stays negative\",\"impact\":\"LOW\",\"direction\":\"NEG\"}],\"risks\":[\"Sustained negative FCF forces dilutive equity raise or asset sales\",\"Quality/safety incidents trigger further production slowdowns or grounding\",\"Macroeconomic slowdown reduces airline order flow and deferrals increase\",\"Debt refinancing at higher rates compresses already thin margins\",\"Competitive pressure from Airbus on narrowbody market share\"],\"assumptions\":{\"revenue_cagr_3y\":0.07,\"ebit_margin_target\":0.08,\"wacc\":0.095,\"terminal_multiple\":14},\"scenarios\":{\"bear\":{\"target_price\":170,\"prob\":0.25,\"notes\":\"Production setbacks or safety event keeps FCF deeply negative, forcing capital raise.\"},\"base\":{\"target_price\":230,\"prob\":0.50,\"notes\":\"Gradual production ramp lifts margins toward 6-7%, FCF turns modestly positive.\"},\"bull\":{\"target_price\":280,\"prob\":0.25,\"notes\":\"Accelerated MAX/787 ramp, margins reach 9%+, FCF inflects strongly positive.\"}},\"method_notes\":\"Blended EV/EBITDA and normalized earnings-power approach. Current EV/EBITDA ~29x is expensive; normalized at 14x on ~$12B target EBITDA yields ~$168B EV or ~$135/share equity, but recovery trajectory warrants premium. Base 12M target of $230 reflects ~5.6% upside, consistent with HOLD given extreme uncertainty around FCF, leverage, and execution. Confidence low due to conflicting signals: strong revenue growth vs negative FCF and 87x PE. Not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "ai-equity-research-v1", "risks": [ "Sustained negative FCF forces dilutive equity raise or asset sales", "Quality/safety incidents trigger further production slowdowns or grounding", "Macroeconomic slowdown reduces airline order flow and deferrals increase", "Debt refinancing at higher rates compresses already thin margins", "Competitive pressure from Airbus on narrowbody market share" ], "ticker": "BA", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Gradual production ramp lifts margins toward 6-7%, FCF turns modestly positive.", "target_price": 230 }, "bear": { "prob": 0.25, "notes": "Production setbacks or safety event keeps FCF deeply negative, forcing capital raise.", "target_price": 170 }, "bull": { "prob": 0.25, "notes": "Accelerated MAX/787 ramp, margins reach 9%+, FCF inflects strongly positive.", "target_price": 280 } }, "confidence": 0.42, "assumptions": { "wacc": 0.095, "revenue_cagr_3y": 0.07, "terminal_multiple": 14, "ebit_margin_target": 0.08 }, "key_drivers": [ { "driver": "737 MAX production rate ramp toward 38+/month", "impact": "HIGH", "direction": "POS" }, { "driver": "787 Dreamliner delivery normalization", "impact": "HIGH", "direction": "POS" }, { "driver": "Extreme leverage at 11.4x debt/equity", "impact": "HIGH", "direction": "NEG" }, { "driver": "Negative free cash flow burn rate", "impact": "HIGH", "direction": "NEG" }, { "driver": "Strong commercial aerospace backlog supports multi-year revenue", "impact": "MED", "direction": "POS" }, { "driver": "Defense & Space segment margin stabilization", "impact": "MED", "direction": "POS" }, { "driver": "Regulatory/quality scrutiny limiting production flexibility", "impact": "MED", "direction": "NEG" }, { "driver": "Airline demand cycle remains robust globally", "impact": "MED", "direction": "POS" }, { "driver": "Potential dilutive capital raises if FCF stays negative", "impact": "LOW", "direction": "NEG" } ], "method_notes": "Blended EV/EBITDA and normalized earnings-power approach. Current EV/EBITDA ~29x is expensive; normalized at 14x on ~$12B target EBITDA yields ~$168B EV or ~$135/share equity, but recovery trajectory warrants premium. Base 12M target of $230 reflects ~5.6% upside, consistent with HOLD given extreme uncertainty around FCF, leverage, and execution. Confidence low due to conflicting signals: strong revenue growth vs negative FCF and 87x PE. Not investment advice.", "current_price": 217.8, "recommendation": "HOLD", "thesis_bullets": [ "Revenue recovery strong at +34.5% YoY but margins remain razor-thin", "Negative FCF of -$4.8B constrains balance sheet deleveraging timeline", "Massive $62.3B debt load versus $10.9B cash creates significant financial risk", "Production ramp on 737 MAX and 787 is key margin expansion catalyst", "Forward PE of 271x implies market prices in recovery not yet earned" ], "target_price_6m": 223, "target_price_12m": 230 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "anthropic", "webSearch": { "enabled": false, "maxToolCalls": 2, "disabledReason": null }, "pauseTurns": 0, "stopReason": "end_turn" }, "sanityIssues": [] }, "latencyMs": 43810, "createdAt": "2026-04-09T05:19:45.906Z", "usage": { "inputTokens": 3644, "outputTokens": 1880, "costUsd": 0.06522 } }, { "id": "cmnr12h9y02blp658v7uc3t09", "runId": "cmnr12h9w02bgp658opivezbv", "modelId": "deepseek.reasoner", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"DCF_Model\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"BA\",\n \"currency\": \"USD\",\n \"current_price\": 217.8,\n \"target_price_6m\": 218.5,\n \"target_price_12m\": 220,\n \"recommendation\": \"HOLD\",\n \"confidence\": 0.6,\n \"thesis_bullets\": [\n \"Recovery from past crises with improving revenue growth.\",\n \"High debt levels pose significant financial risk.\",\n \"Commercial aviation demand is rebounding post-pandemic.\",\n \"Margins remain compressed but have upside potential.\",\n \"Valuation appears rich given current earnings and cash flow.\"\n ],\n \"key_drivers\": [\n {\"driver\": \"Commercial aircraft demand recovery\", \"impact\": \"HIGH\", \"direction\": \"POS\"},\n {\"driver\": \"Defense spending stability\", \"impact\": \"MED\", \"direction\": \"POS\"},\n {\"driver\": \"Supply chain improvements\", \"impact\": \"MED\", \"direction\": \"POS\"},\n {\"driver\": \"Debt management\", \"impact\": \"LOW\", \"direction\": \"POS\"},\n {\"driver\": \"Regulatory approvals for new models\", \"impact\": \"HIGH\", \"direction\": \"POS\"},\n {\"driver\": \"Geopolitical tensions affecting exports\", \"impact\": \"MED\", \"direction\": \"NEG\"},\n {\"driver\": \"Labor disputes and costs\", \"impact\": \"LOW\", \"direction\": \"NEG\"},\n {\"driver\": \"Production efficiency gains\", \"impact\": \"HIGH\", \"direction\": \"POS\"}\n ],\n \"risks\": [\"Persistent supply chain disruptions\", \"Aircraft safety incidents\", \"Economic recession reducing travel demand\", \"Rising interest rates increasing debt costs\", \"Intense competition from Airbus\"],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.07,\n \"ebit_margin_target\": 0.08,\n \"wacc\": 0.09,\n \"terminal_multiple\": 12\n },\n \"scenarios\": {\n \"bear\": {\"target_price\": 180, \"prob\": 0.3, \"notes\": \"Ongoing production delays and weak demand lead to lower earnings.\"},\n \"base\": {\"target_price\": 220, \"prob\": 0.5, \"notes\": \"Steady recovery with gradual margin improvement.\"},\n \"bull\": {\"target_price\": 260, \"prob\": 0.2, \"notes\": \"Strong order backlog and efficient execution drive outperformance.\"}\n },\n \"method_notes\": \"DCF valuation with normalized assumptions. Base case implies minimal upside vs. current price, leading to HOLD. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "DCF_Model", "risks": [ "Persistent supply chain disruptions", "Aircraft safety incidents", "Economic recession reducing travel demand", "Rising interest rates increasing debt costs", "Intense competition from Airbus" ], "ticker": "BA", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Steady recovery with gradual margin improvement.", "target_price": 220 }, "bear": { "prob": 0.3, "notes": "Ongoing production delays and weak demand lead to lower earnings.", "target_price": 180 }, "bull": { "prob": 0.2, "notes": "Strong order backlog and efficient execution drive outperformance.", "target_price": 260 } }, "confidence": 0.6, "assumptions": { "wacc": 0.09, "revenue_cagr_3y": 0.07, "terminal_multiple": 12, "ebit_margin_target": 0.08 }, "key_drivers": [ { "driver": "Commercial aircraft demand recovery", "impact": "HIGH", "direction": "POS" }, { "driver": "Defense spending stability", "impact": "MED", "direction": "POS" }, { "driver": "Supply chain improvements", "impact": "MED", "direction": "POS" }, { "driver": "Debt management", "impact": "LOW", "direction": "POS" }, { "driver": "Regulatory approvals for new models", "impact": "HIGH", "direction": "POS" }, { "driver": "Geopolitical tensions affecting exports", "impact": "MED", "direction": "NEG" }, { "driver": "Labor disputes and costs", "impact": "LOW", "direction": "NEG" }, { "driver": "Production efficiency gains", "impact": "HIGH", "direction": "POS" } ], "method_notes": "DCF valuation with normalized assumptions. Base case implies minimal upside vs. current price, leading to HOLD. Not investment advice.", "current_price": 217.8, "recommendation": "HOLD", "thesis_bullets": [ "Recovery from past crises with improving revenue growth.", "High debt levels pose significant financial risk.", "Commercial aviation demand is rebounding post-pandemic.", "Margins remain compressed but have upside potential.", "Valuation appears rich given current earnings and cash flow." ], "target_price_6m": 218.5, "target_price_12m": 220 }, "errorsJson": { "attempts": [ { "error": "provider_error: terminated", "attempt": 0, "rawOutputTruncated": null } ], "providerMeta": { "endpoint": "https://api.deepseek.com/v1/chat/completions", "provider": "deepseek", "webSearch": { "enabled": false, "supported": false }, "responseFormat": "json_object" }, "sanityIssues": [] }, "latencyMs": 344, "createdAt": "2026-04-09T05:19:45.906Z", "usage": { "inputTokens": 2150, "outputTokens": 3493, "costUsd": 0.002069 } }, { "id": "cmnr12h9y02bjp658h8jj28hi", "runId": "cmnr12h9w02bgp658opivezbv", "modelId": "gemini.3-pro", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"EquityResearch_v1\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"BA\",\n \"currency\": \"USD\",\n \"current_price\": 217.8,\n \"target_price_6m\": 215.0,\n \"target_price_12m\": 225.0,\n \"recommendation\": \"HOLD\",\n \"confidence\": 0.65,\n \"thesis_bullets\": [\n \"Strong top-line recovery (+34.5% YoY) indicates improving commercial aircraft delivery volumes.\",\n \"Deeply negative FCF (-$4.8B TTM) highlights ongoing operational inefficiencies and working capital drag.\",\n \"Massive debt load ($62.3B) restricts capital allocation and pressures equity valuation.\",\n \"FAA oversight and quality control remediation continue to cap near-term production rates.\",\n \"Valuation is stretched at 29x EV/EBITDA, pricing in a flawless multi-year margin recovery.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"737 MAX production rate\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"FAA regulatory oversight\",\n \"impact\": \"HIGH\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Supply chain bottlenecks\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Defense segment margins\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Debt refinancing costs\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Widebody (787/777X) deliveries\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Free cash flow generation\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n }\n ],\n \"risks\": [\n \"Prolonged FAA production caps limiting revenue and cash flow conversion.\",\n \"Further quality control escapes leading to groundings or delivery halts.\",\n \"Inability to refinance $62B debt load at favorable rates.\",\n \"Strike or labor union disputes disrupting manufacturing.\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.12,\n \"ebit_margin_target\": 0.08,\n \"wacc\": 0.095,\n \"terminal_multiple\": 14.0\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 160.0,\n \"prob\": 0.3,\n \"notes\": \"Persistent production delays and negative FCF force dilutive equity raise.\"\n },\n \"base\": {\n \"target_price\": 225.0,\n \"prob\": 0.5,\n \"notes\": \"Gradual production ramp and margin expansion offset by high debt servicing.\"\n },\n \"bull\": {\n \"target_price\": 280.0,\n \"prob\": 0.2,\n \"notes\": \"Rapid FAA clearance allows 737 MAX rates to exceed 50/month, surging FCF.\"\n }\n },\n \"method_notes\": \"Valuation based on a 10-year DCF and normalized EV/EBITDA of 14x. High debt and negative FCF limit upside, supporting a HOLD rating (+3.3% expected return). Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "EquityResearch_v1", "risks": [ "Prolonged FAA production caps limiting revenue and cash flow conversion.", "Further quality control escapes leading to groundings or delivery halts.", "Inability to refinance $62B debt load at favorable rates.", "Strike or labor union disputes disrupting manufacturing." ], "ticker": "BA", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Gradual production ramp and margin expansion offset by high debt servicing.", "target_price": 225 }, "bear": { "prob": 0.3, "notes": "Persistent production delays and negative FCF force dilutive equity raise.", "target_price": 160 }, "bull": { "prob": 0.2, "notes": "Rapid FAA clearance allows 737 MAX rates to exceed 50/month, surging FCF.", "target_price": 280 } }, "confidence": 0.65, "assumptions": { "wacc": 0.095, "revenue_cagr_3y": 0.12, "terminal_multiple": 14, "ebit_margin_target": 0.08 }, "key_drivers": [ { "driver": "737 MAX production rate", "impact": "HIGH", "direction": "POS" }, { "driver": "FAA regulatory oversight", "impact": "HIGH", "direction": "NEG" }, { "driver": "Supply chain bottlenecks", "impact": "MED", "direction": "NEG" }, { "driver": "Defense segment margins", "impact": "MED", "direction": "POS" }, { "driver": "Debt refinancing costs", "impact": "MED", "direction": "NEG" }, { "driver": "Widebody (787/777X) deliveries", "impact": "HIGH", "direction": "POS" }, { "driver": "Free cash flow generation", "impact": "HIGH", "direction": "POS" } ], "method_notes": "Valuation based on a 10-year DCF and normalized EV/EBITDA of 14x. High debt and negative FCF limit upside, supporting a HOLD rating (+3.3% expected return). Not investment advice.", "current_price": 217.8, "recommendation": "HOLD", "thesis_bullets": [ "Strong top-line recovery (+34.5% YoY) indicates improving commercial aircraft delivery volumes.", "Deeply negative FCF (-$4.8B TTM) highlights ongoing operational inefficiencies and working capital drag.", "Massive debt load ($62.3B) restricts capital allocation and pressures equity valuation.", "FAA oversight and quality control remediation continue to cap near-term production rates.", "Valuation is stretched at 29x EV/EBITDA, pricing in a flawless multi-year margin recovery." ], "target_price_6m": 215, "target_price_12m": 225 }, "errorsJson": { "attempts": [], "providerMeta": { "model": "gemini-3-pro-preview", "provider": "gemini", "webSearch": { "used": false, "allowed": false, "enabled": false, "requested": false, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 23666, "createdAt": "2026-04-09T05:19:45.906Z", "usage": { "inputTokens": 2510, "outputTokens": 880, "costUsd": 0.01558 } }, { "id": "cmnr12h9y02bhp658rrjnqggu", "runId": "cmnr12h9w02bgp658opivezbv", "modelId": "openai.gpt-5.4", "status": "SUCCESS", "rawOutput": "{\"model\":\"AI Model Recommendation v2\",\"as_of\":\"2026-04-08T20:00:03.000Z\",\"ticker\":\"BA\",\"currency\":\"USD\",\"current_price\":217.8,\"target_price_6m\":223.0,\"target_price_12m\":229.0,\"recommendation\":\"HOLD\",\"confidence\":0.61,\"thesis_bullets\":[\"Commercial delivery recovery supports sales and cash normalization.\",\"Large backlog and duopoly dynamics provide durable demand visibility.\",\"Current valuation already discounts a substantial margin recovery.\",\"High leverage and negative FCF constrain near-term equity rerating.\",\"Certification, supply-chain and defense execution risks remain material.\"],\"key_drivers\":[{\"driver\":\"737 MAX and 787 delivery ramp\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Certification delays or production caps\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Backlog conversion to cash\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Supply-chain engine and parts availability\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Defense margin recovery\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Balance sheet deleveraging pace\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Interest expense and liquidity needs\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Global airline traffic and replacement demand\",\"impact\":\"MED\",\"direction\":\"POS\"}],\"risks\":[\"New safety incident or tighter FAA oversight\",\"Supplier shortfalls delay deliveries and cash receipts\",\"Defense fixed-price charges continue\",\"Persistent cash burn pressures liquidity and valuation\",\"Recession weakens airline demand and financing\"],\"assumptions\":{\"revenue_cagr_3y\":8.5,\"ebit_margin_target\":8.0,\"wacc\":9.5,\"terminal_multiple\":14.0},\"scenarios\":{\"bear\":{\"target_price\":165.0,\"prob\":0.3,\"notes\":\"Delivery setbacks and weak cash generation keep leverage elevated.\"},\"base\":{\"target_price\":229.0,\"prob\":0.45,\"notes\":\"Steady production recovery offsets still-low margins and high debt.\"},\"bull\":{\"target_price\":285.0,\"prob\":0.25,\"notes\":\"Faster certifications and cash conversion drive a stronger rerating.\"}},\"method_notes\":\"Recovery-weighted EV/EBITDA with normalized FCF cross-check. Backlog and delivery ramp support value, but leverage, weak margins and execution risk cap 12M upside to ~5%, matching HOLD. Snapshot quote/fundamentals kept authoritative; no sell-side targets used. not investment advice\"}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "AI Model Recommendation v2", "risks": [ "New safety incident or tighter FAA oversight", "Supplier shortfalls delay deliveries and cash receipts", "Defense fixed-price charges continue", "Persistent cash burn pressures liquidity and valuation", "Recession weakens airline demand and financing" ], "ticker": "BA", "currency": "USD", "scenarios": { "base": { "prob": 0.45, "notes": "Steady production recovery offsets still-low margins and high debt.", "target_price": 229 }, "bear": { "prob": 0.3, "notes": "Delivery setbacks and weak cash generation keep leverage elevated.", "target_price": 165 }, "bull": { "prob": 0.25, "notes": "Faster certifications and cash conversion drive a stronger rerating.", "target_price": 285 } }, "confidence": 0.61, "assumptions": { "wacc": 9.5, "revenue_cagr_3y": 8.5, "terminal_multiple": 14, "ebit_margin_target": 8 }, "key_drivers": [ { "driver": "737 MAX and 787 delivery ramp", "impact": "HIGH", "direction": "POS" }, { "driver": "Certification delays or production caps", "impact": "HIGH", "direction": "NEG" }, { "driver": "Backlog conversion to cash", "impact": "HIGH", "direction": "POS" }, { "driver": "Supply-chain engine and parts availability", "impact": "HIGH", "direction": "NEG" }, { "driver": "Defense margin recovery", "impact": "MED", "direction": "POS" }, { "driver": "Balance sheet deleveraging pace", "impact": "MED", "direction": "POS" }, { "driver": "Interest expense and liquidity needs", "impact": "MED", "direction": "NEG" }, { "driver": "Global airline traffic and replacement demand", "impact": "MED", "direction": "POS" } ], "method_notes": "Recovery-weighted EV/EBITDA with normalized FCF cross-check. Backlog and delivery ramp support value, but leverage, weak margins and execution risk cap 12M upside to ~5%, matching HOLD. Snapshot quote/fundamentals kept authoritative; no sell-side targets used. not investment advice", "current_price": 217.8, "recommendation": "HOLD", "thesis_bullets": [ "Commercial delivery recovery supports sales and cash normalization.", "Large backlog and duopoly dynamics provide durable demand visibility.", "Current valuation already discounts a substantial margin recovery.", "High leverage and negative FCF constrain near-term equity rerating.", "Certification, supply-chain and defense execution risks remain material." ], "target_price_6m": 223, "target_price_12m": 229 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "openai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "resp_04d93775214580ac0069d75658e1c481908a119c9b77d37e29", "reasoningEffort": "medium", "structuredOutputs": { "used": true, "requested": true, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 42723, "createdAt": "2026-04-09T05:19:45.906Z", "usage": { "inputTokens": 2423, "outputTokens": 2338, "costUsd": 0.036972 } }, { "id": "cmnr12h9y02bkp6589ig0h7cp", "runId": "cmnr12h9w02bgp658opivezbv", "modelId": "xai.grok-4.20-reasoning", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"AI Equity DCF Model\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"BA\",\n \"currency\": \"USD\",\n \"current_price\": 217.8,\n \"target_price_6m\": 235,\n \"target_price_12m\": 255,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.61,\n \"thesis_bullets\": [\n \"Revenue growth accelerates with 737 and 777 production ramp.\",\n \"Negative FCF expected to inflect positive by late 2027.\",\n \"Defense segment offers stable revenue amid commercial volatility.\",\n \"High debt and low margins limit near-term flexibility.\",\n \"Valuation offers upside if execution and regulatory risks ease.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Aircraft production ramp-up\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Commercial backlog conversion\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"EBIT margin expansion\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Supply chain stabilization\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"FAA regulatory approvals\",\n \"impact\": \"HIGH\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Defense order momentum\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"High leverage and rates\",\n \"impact\": \"HIGH\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Labor disruption risks\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n }\n ],\n \"risks\": [\n \"Repeated quality incidents or groundings\",\n \"Slower than expected production rates\",\n \"Persistent negative free cash flow\",\n \"Rising interest burden on debt load\",\n \"Intensified competition from Airbus\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.14,\n \"ebit_margin_target\": 0.085,\n \"wacc\": 0.085,\n \"terminal_multiple\": 19\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 185,\n \"prob\": 0.3,\n \"notes\": \"Production delays and cash burn persist.\"\n },\n \"base\": {\n \"target_price\": 255,\n \"prob\": 0.5,\n \"notes\": \"Steady ramp and margin gains achieved.\"\n },\n \"bull\": {\n \"target_price\": 305,\n \"prob\": 0.2,\n \"notes\": \"Strong deliveries and defense beat forecasts.\"\n }\n },\n \"method_notes\": \"DCF using 3Y revenue CAGR, target EBIT margin, WACC and terminal EV/EBIT multiple. 17% 12M upside supports BUY despite mixed evidence and leverage. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "AI Equity DCF Model", "risks": [ "Repeated quality incidents or groundings", "Slower than expected production rates", "Persistent negative free cash flow", "Rising interest burden on debt load", "Intensified competition from Airbus" ], "ticker": "BA", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Steady ramp and margin gains achieved.", "target_price": 255 }, "bear": { "prob": 0.3, "notes": "Production delays and cash burn persist.", "target_price": 185 }, "bull": { "prob": 0.2, "notes": "Strong deliveries and defense beat forecasts.", "target_price": 305 } }, "confidence": 0.61, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.14, "terminal_multiple": 19, "ebit_margin_target": 0.085 }, "key_drivers": [ { "driver": "Aircraft production ramp-up", "impact": "HIGH", "direction": "POS" }, { "driver": "Commercial backlog conversion", "impact": "HIGH", "direction": "POS" }, { "driver": "EBIT margin expansion", "impact": "HIGH", "direction": "POS" }, { "driver": "Supply chain stabilization", "impact": "MED", "direction": "POS" }, { "driver": "FAA regulatory approvals", "impact": "HIGH", "direction": "NEG" }, { "driver": "Defense order momentum", "impact": "MED", "direction": "POS" }, { "driver": "High leverage and rates", "impact": "HIGH", "direction": "NEG" }, { "driver": "Labor disruption risks", "impact": "MED", "direction": "NEG" } ], "method_notes": "DCF using 3Y revenue CAGR, target EBIT margin, WACC and terminal EV/EBIT multiple. 17% 12M upside supports BUY despite mixed evidence and leverage. Not investment advice.", "current_price": 217.8, "recommendation": "BUY", "thesis_bullets": [ "Revenue growth accelerates with 737 and 777 production ramp.", "Negative FCF expected to inflect positive by late 2027.", "Defense segment offers stable revenue amid commercial volatility.", "High debt and low margins limit near-term flexibility.", "Valuation offers upside if execution and regulatory risks ease." ], "target_price_6m": 235, "target_price_12m": 255 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "xai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "f2173fc8-0a2d-9b76-bd7d-521e1deed6a3", "usedFallbackChatCompletions": false }, "sanityIssues": [] }, "latencyMs": 18717, "createdAt": "2026-04-09T05:19:45.906Z", "usage": { "inputTokens": 2763, "outputTokens": 3405, "costUsd": 0.059364 } } ] } }