Valuation RTX Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 09:45:55 26/06/2026 pm IST			5-day change	1st Jan Change
189.92 ^USD	+1.79%		+4.61%	+3.71%

07:24pm	Global markets live: Apple, Microsoft, Micron, JPMorgan Chase…
06:05pm	RTX's Raytheon Nabs $1.1 Billion U.S. Navy Contract for Short-Range Missiles	DJ

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	2,51,278	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	2.19%	-	-
Enterprise Value (EV) ¹	1,52,648	1,74,224	1,57,954	1,89,708	2,76,367	2,78,361	2,75,421	2,72,345
Change	-	14.13%	-9.34%	20.1%	45.68%	0.72%	-1.06%	-1.12%
P/E	33.6x	28.8x	37.7x	32.6x	37x	32.6x	28.9x	25.6x
PBR	1.76x	2.04x	1.87x	2.56x	-	3.63x	3.5x	3.36x
PEG	-	0.8x	-1x	0.6x	0.9x	2.1x	2.3x	2x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.67x	2.5x	2.34x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	2.96x	2.74x	2.54x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	17.6x	16x	14.9x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	22.5x	20.2x	18.2x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	32.4x	27.4x	23.9x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	3.09%	3.65%	4.18%
Dividend per Share ²	2.005	2.16	2.32	2.48	-	2.878	3.083	3.327
Rate of return	2.33%	2.14%	2.76%	2.14%	-	1.54%	1.65%	1.78%
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%	-	50.2%	47.7%	45.7%
Net sales ¹	64,388	67,074	68,920	80,738	88,603	94,055	1,00,644	1,07,382
EBITDA ¹	11,820	11,931	13,106	14,547	15,767	15,829	17,233	18,233
EBIT ¹	7,263	7,823	8,895	10,183	11,389	12,349	13,609	14,944
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	186.59	186.59	186.59
Nbr of stocks (in thousands)	14,99,176	14,71,758	14,34,680	13,31,016	13,40,772	13,46,683	-	-
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.($)
RTX CORPORATION	32.56x	2.96x	17.59x	1.54%	25TCr
GE AEROSPACE	45.62x	8.16x	33.79x	0.48%	39TCr
ROLLS-ROYCE HOLDINGS PLC	38.02x	5.11x	23.32x	0.86%	16TCr
LOCKHEED MARTIN CORPORATION	16.9x	1.65x	11.63x	2.75%	12TCr
GENERAL DYNAMICS CORPORATION	20.68x	1.74x	14.29x	1.85%	9.31TCr
NORTHROP GRUMMAN CORPORATION	17.86x	1.81x	12.81x	1.95%	7.09TCr
BAE SYSTEMS PLC	22.95x	1.69x	12x	2.21%	6.72TCr
L3HARRIS TECHNOLOGIES, INC.	24.81x	2.64x	14.65x	1.72%	5.37TCr
RHEINMETALL AG	26.68x	2.95x	12.96x	1.62%	5.02TCr
Average	27.34x	3.19x	17.00x	1.66%	13.85TCr
Weighted average by Cap.	33.03x	4.49x	21.65x	1.33%