Valuation RTX Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 01:20:52 29/10/2026 am IST			5-day change	1st Jan Change
175.27 ^BRL	-2.63%		+10.51%	+4.08%

29/10	Airbus CFO says EU antitrust talks on satellite merger are constructive but not concluded	RE
29/10	Airbus working with Germany, Spain on European fighter jet	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,29,019	1,48,530	1,20,714	1,54,025	2,45,898	2,64,274	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	7.47%	-	-
Enterprise Value (EV) ¹	1,52,648	1,74,224	1,57,954	1,89,708	2,76,367	2,90,818	2,86,437	2,82,101
Change	-	14.13%	-9.34%	20.1%	45.68%	5.23%	-1.51%	-1.51%
P/E	33.6x	28.8x	37.7x	32.6x	37x	30.7x	28.3x	25x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	3.74x	3.56x	3.37x
PEG	-	0.8x	-1x	0.6x	0.9x	1.1x	3.24x	1.9x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.71x	2.52x	2.35x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	2.99x	2.73x	2.5x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	17.1x	15.8x	14.4x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	21.3x	19.9x	17.8x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	31.7x	27.8x	23.6x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	3.15%	3.59%	4.24%
Dividend per Share ²	2.005	2.16	2.32	2.48	2.67	2.833	3.103	3.319
Rate of return	2.33%	2.14%	2.76%	2.14%	1.46%	1.45%	1.58%	1.69%
EPS ²	2.56	3.5	2.23	3.55	4.96	6.372	6.929	7.82
Distribution rate	78.3%	61.7%	104%	69.9%	53.8%	44.5%	44.8%	42.4%
Net sales ¹	64,388	67,074	68,920	80,738	88,603	97,405	1,04,912	1,12,688
EBITDA ¹	11,820	11,931	13,106	14,547	15,767	16,966	18,087	19,540
EBIT ¹	7,263	7,823	8,895	10,183	11,389	13,662	14,402	15,889
Net income ¹	3,864	5,197	3,195	4,774	6,732	8,765	9,548	10,796
Net Debt ¹	23,629	25,694	37,240	35,683	30,469	26,544	22,162	17,827
Reference price ²	86.06	100.92	84.14	115.72	183.40	195.84	195.84	195.84
Nbr of stocks (in thousands)	14,99,176	14,71,758	14,34,680	13,31,016	13,40,772	13,49,441	-	-
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	33.86x	6.22x	25.64x	0.61%	31TCr
RTX CORPORATION	30.54x	2.97x	17.04x	1.46%	26TCr
AIRBUS SE	25.97x	1.73x	12.81x	1.76%	17TCr
LOCKHEED MARTIN CORPORATION	20.34x	1.93x	13.98x	2.25%	14TCr
ROLLS-ROYCE HOLDINGS PLC	29x	4.2x	17.57x	1.18%	14TCr
BOEING	-272.29x	1.6x	37.97x	-.--%	13TCr
SAFRAN	27.86x	3x	13.6x	1.5%	13TCr
GENERAL DYNAMICS CORPORATION	20.88x	1.77x	14.46x	1.78%	9.59TCr
NORTHROP GRUMMAN CORPORATION	18.47x	1.97x	13.92x	1.76%	7.83TCr
Average	-7.26x	2.82x	18.56x	1.37%	16.16TCr
Weighted average by Cap.	0.31x	3.27x	19.39x	1.27%