Valuation RTX Corporation

Stocks

Real-time Estimate Cboe BZX 16:00:32 15/10/2026 BST			5-day change	1st Jan Change
187.48 ^USD	+0.54%		+1.70%	+2.21%

01:52pm	RTX's Raytheon Wins Contract to Modernize US Space Force Early Warning Radars	MT
01:04pm	RBC Cuts Price Target on RTX to $235 From $250, Keeps Outperform Rating	MT

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	251,316	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	2.2%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	278,353	275,222	271,724
Change	-	14.13%	-9.34%	20.1%	45.68%	0.72%	-1.12%	-1.27%
P/E	33.6x	28.8x	37.7x	32.6x	37x	30.9x	27.5x	24.3x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	3.67x	3.52x	3.35x
PEG	-	0.8x	-1x	0.6x	0.9x	1.4x	2.2x	1.9x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.61x	2.43x	2.27x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	2.89x	2.66x	2.45x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	17.2x	15.6x	14.4x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	21.7x	19.6x	17.6x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	32.1x	26.2x	23.1x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	3.11%	3.82%	4.32%
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%	1.53%	1.65%	1.78%
EPS ²	2.56	3.5	2.23	3.55	4.96	6.039	6.791	7.662
Distribution rate	78.3%	61.7%	104%	69.9%	53.8%	47.3%	45.2%	43.3%
Net sales ¹	64,388	67,074	68,920	80,738	88,603	96,185	103,460	110,908
EBITDA ¹	11,820	11,931	13,106	14,547	15,767	16,213	17,678	18,837
EBIT ¹	7,263	7,823	8,895	10,183	11,389	12,841	14,064	15,475
Net income ¹	3,864	5,197	3,195	4,774	6,732	8,301	9,303	10,472
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	186.47	186.47	186.47
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	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.($)
RTX CORPORATION	30.9x	2.89x	17.17x	1.53%	251B
GE AEROSPACE	35.28x	6.5x	27.24x	0.59%	319B
AIRBUS SE	25.66x	1.7x	12.65x	1.8%	167B
ROLLS-ROYCE HOLDINGS PLC	31.78x	4.65x	19.44x	1.08%	149B
BOEING	-519.67x	1.73x	38.97x	-.--%	146B
SAFRAN	31.55x	3.45x	15.65x	1.31%	145B
LOCKHEED MARTIN CORPORATION	17.16x	1.67x	11.89x	2.68%	121B
GENERAL DYNAMICS CORPORATION	19.69x	1.67x	13.66x	1.89%	90.41B
HOWMET AEROSPACE INC.	39.49x	8.92x	27.67x	0.24%	86.76B
BAE SYSTEMS PLC	24.65x	1.76x	12.31x	2.09%	70.63B
Average	-26.35x	3.49x	19.67x	1.32%	154.54B
Weighted average by Cap.	-22.15x	3.74x	20.64x	1.22%