Valuation RTX Corporation

Stocks

Real-time Estimate Cboe BZX 01:35:38 2026-08-19 pm EDT			5-day change	1st Jan Change
221.86 ^USD	-1.61%		-0.23%	+21.18%

Aug. 17	Jefferies still upbeat on RTX after landmark contract
Aug. 17	US awards Raytheon $22.9 billion seven-year deal to boost Tomahawk output	RE

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	303,906	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	23.59%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	331,041	327,903	324,416
Change	-	14.13%	-9.34%	20.1%	45.68%	19.78%	-0.95%	-1.06%
P/E	33.6x	28.8x	37.7x	32.6x	37x	37.4x	33.4x	29.5x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	4.44x	4.27x	4.07x
PEG	-	0.8x	-1x	0.6x	0.9x	1.7x	2.8x	2.3x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	3.16x	2.95x	2.75x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	3.44x	3.18x	2.94x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	20.4x	18.6x	17.3x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	25.8x	23.4x	21x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	38.3x	31.3x	27.4x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	2.61%	3.19%	3.65%
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%	1.27%	1.36%	1.47%
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	225.49	225.49	225.49
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	37.4x	3.44x	20.43x	1.27%	304B
GE AEROSPACE	44.09x	7.91x	32.87x	0.48%	389B
ROLLS-ROYCE HOLDINGS PLC	36.02x	5.3x	22.31x	0.94%	173B
LOCKHEED MARTIN CORPORATION	19.93x	1.91x	13.69x	2.31%	140B
GENERAL DYNAMICS CORPORATION	23.15x	1.95x	16x	1.6%	106B
BAE SYSTEMS PLC	28.61x	2.03x	14.31x	1.78%	85.31B
NORTHROP GRUMMAN CORPORATION	20.3x	2.1x	14.92x	1.65%	83.7B
RHEINMETALL AG	35.34x	3.93x	17.22x	1.16%	65.58B
L3HARRIS TECHNOLOGIES, INC.	23.21x	2.54x	14.01x	1.79%	52.05B
Average	29.78x	3.46x	18.42x	1.44%	155.44B
Weighted average by Cap.	34.07x	4.47x	22.02x	1.21%