Valuation RTX Corporation

Stocks

Market Closed - NYSE 04:00:02 2026-10-07 pm EDT			After hours 04:38:04 pm
180.26 ^USD	-1.65%		182.06	+1.00%

Oct. 06	BNP Paribas Adjusts RTX Price Target to $215 From $265, Maintains Outperform Rating	MT
Oct. 02	Industrial Shares Rise as U.S. Activity Keeps Humming -- Industrials Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	129,019	148,530	120,714	154,025	245,898	247,031	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	0.46%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	274,067	270,936	267,439
Change	-	14.13%	-9.34%	20.1%	45.68%	-0.83%	-1.14%	-1.29%
P/E	33.6x	28.8x	37.7x	32.6x	37x	30.4x	27.1x	23.9x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	3.6x	3.46x	3.3x
PEG	-	0.8x	-1x	0.6x	0.9x	1.4x	2.2x	1.8x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.57x	2.39x	2.24x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	2.85x	2.62x	2.42x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	16.9x	15.3x	14.2x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	21.4x	19.3x	17.3x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	31.7x	25.7x	22.8x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	3.16%	3.88%	4.39%
Dividend per Share ²	2.005	2.16	2.32	2.48	2.67	2.858	3.07	3.314
Rate of return	2.33%	2.14%	2.76%	2.14%	1.46%	1.56%	1.67%	1.81%
EPS ²	2.56	3.5	2.23	3.55	4.96	6.032	6.771	7.656
Distribution rate	78.3%	61.7%	104%	69.9%	53.8%	47.4%	45.3%	43.3%
Net sales ¹	64,388	67,074	68,920	80,738	88,603	96,169	103,259	110,524
EBITDA ¹	11,820	11,931	13,106	14,547	15,767	16,210	17,660	18,809
EBIT ¹	7,263	7,823	8,895	10,183	11,389	12,836	14,042	15,458
Net income ¹	3,864	5,197	3,195	4,774	6,732	8,291	9,295	10,491
Net Debt ¹	23,629	25,694	37,240	35,683	30,469	27,037	23,906	20,408
Reference price ²	86.06	100.92	84.14	115.72	183.40	183.29	183.29	183.29
Nbr of stocks (in thousands)	1,499,176	1,471,758	1,434,680	1,331,016	1,340,772	1,347,758	-	-
Announcement Date	1/25/22	1/24/23	1/23/24	1/28/25	1/27/26	-	-	-