Hi, DCF models are not very effective when a company is cashflow negative. That can result in weird looking values. On the last tab of the model you can switch the exit multiple to look at EV-Sales which will work better on a cashflow negative business like Boeing. Doing this with the model defaults results in a value of $149. Thanks for checking it out!