Valuation RTX Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 09:33:09 06/07/2026 BST			5-day change	1st Jan Change
174.10 ^EUR	+1.28%		+5.89%	+11.66%

07-02	In Mojave Desert, startup JetZero builds novel plane to take on Airbus and Boeing	RE
07-01	Defense startups raid auto and fracking sectors for parts to speed weapons 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	268,327	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	9.12%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	295,410	292,470	289,394
Change	-	14.13%	-9.34%	20.1%	45.68%	6.89%	-1%	-1.05%
P/E	33.6x	28.8x	37.7x	32.6x	37x	34.8x	30.8x	27.4x
PBR	1.76x	2.04x	1.87x	2.56x	-	3.88x	3.74x	3.59x
PEG	-	0.8x	-1x	0.6x	0.9x	2.2x	2.4x	2.2x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.85x	2.67x	2.5x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	3.14x	2.91x	2.7x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	18.7x	17x	15.9x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	23.9x	21.5x	19.4x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	34.3x	29.1x	25.4x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	2.91%	3.44%	3.93%
Dividend per Share ²	2.005	2.16	2.32	2.48	-	2.865	3.083	3.327
Rate of return	2.33%	2.14%	2.76%	2.14%	-	1.44%	1.55%	1.67%
EPS ²	2.56	3.5	2.23	3.55	4.96	5.731	6.461	7.283
Distribution rate	78.3%	61.7%	104%	69.9%	-	50%	47.7%	45.7%
Net sales ¹	64,388	67,074	68,920	80,738	88,603	94,068	100,644	107,361
EBITDA ¹	11,820	11,931	13,106	14,547	15,767	15,832	17,231	18,231
EBIT ¹	7,263	7,823	8,895	10,183	11,389	12,352	13,607	14,943
Net income ¹	3,864	5,197	3,195	4,774	6,732	7,887	8,872	9,974
Net Debt ¹	23,629	25,694	37,240	35,683	30,469	27,084	24,143	21,067
Reference price ²	86.06	100.92	84.14	115.72	183.40	199.25	199.25	199.25
Nbr of stocks (in thousands)	1,499,176	1,471,758	1,434,680	1,331,016	1,340,772	1,346,683	-	-
Announcement Date	25/01/22	24/01/23	23/01/24	28/01/25	27/01/26	-	-	-

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.($)
GE AEROSPACE	45.72x	8.29x	34.38x	0.49%	394B
ROLLS-ROYCE HOLDINGS PLC	39.94x	5.38x	24.53x	0.82%	166B
LOCKHEED MARTIN CORPORATION	18.26x	1.77x	12.46x	2.56%	126B
GENERAL DYNAMICS CORPORATION	22.4x	1.88x	15.44x	1.71%	101B
NORTHROP GRUMMAN CORPORATION	19.62x	1.97x	13.93x	1.77%	77.98B
BAE SYSTEMS PLC	25.22x	1.85x	13.15x	2%	75.07B
RHEINMETALL AG	30.92x	3.45x	15.14x	1.39%	58.21B
ROCKET LAB CORPORATION	-400.51x	62.52x	-1301.13x	-.--%	58.15B
Average	-24.80x	10.89x	-146.51x	1.34%	131.98B
Weighted average by Cap.	10.53x	8.24x	-49.23x	1.13%