Valuation RTX Corporation

Stocks

Market Closed - NYSE 04:00:02 2026-08-21 pm EDT			5-day change	1st Jan Change
209.91 ^USD	-1.12%		-5.86%	+14.45%

Aug. 21	US approves potential $125 million arms sale to South Korea	RE
Aug. 21	EU Closes Antitrust Investigation into Pratt & Whitney After Contract Modifications	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	282,908	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	15.05%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	310,043	306,905	303,418
Change	-	14.13%	-9.34%	20.1%	45.68%	12.19%	-1.01%	-1.14%
P/E	33.6x	28.8x	37.7x	32.6x	37x	34.8x	31x	27.5x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	4.14x	3.97x	3.79x
PEG	-	0.8x	-1x	0.6x	0.9x	1.6x	2.6x	2.1x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.94x	2.74x	2.56x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	3.22x	2.97x	2.75x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	19.1x	17.4x	16.2x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	24.2x	21.9x	19.7x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	35.9x	29.3x	25.6x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	2.79%	3.41%	3.9%
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%	1.36%	1.46%	1.58%
EPS ²	2.56	3.5	2.23	3.55	4.96	6.029	6.761	7.638
Distribution rate	78.3%	61.7%	104%	69.9%	53.8%	47.4%	45.4%	43.4%
Net sales ¹	64,388	67,074	68,920	80,738	88,603	96,145	103,175	110,367
EBITDA ¹	11,820	11,931	13,106	14,547	15,767	16,205	17,642	18,778
EBIT ¹	7,263	7,823	8,895	10,183	11,389	12,830	14,032	15,440
Net income ¹	3,864	5,197	3,195	4,774	6,732	8,287	9,279	10,463
Net Debt ¹	23,629	25,694	37,240	35,683	30,469	27,135	23,997	20,510
Reference price ²	86.06	100.92	84.14	115.72	183.40	209.91	209.91	209.91
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	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RTX CORPORATION	34.82x	3.22x	19.13x	1.36%	283B
GE AEROSPACE	40.95x	7.36x	30.58x	0.52%	361B
ROLLS-ROYCE HOLDINGS PLC	35.18x	5.17x	21.78x	0.96%	170B
LOCKHEED MARTIN CORPORATION	18.5x	1.78x	12.8x	2.49%	130B
GENERAL DYNAMICS CORPORATION	22.61x	1.91x	15.63x	1.64%	104B
BAE SYSTEMS PLC	27.34x	1.95x	13.72x	1.87%	82.06B
NORTHROP GRUMMAN CORPORATION	18.99x	1.98x	14.05x	1.76%	78.28B
RHEINMETALL AG	33.64x	3.73x	16.36x	1.22%	62.95B
AXON ENTERPRISE, INC.	178.17x	13.99x	54.67x	-.--%	51B
Average	45.58x	4.57x	22.08x	1.31%	146.94B
Weighted average by Cap.	38.05x	4.65x	22.31x	1.21%