Valuation RTX Corporation

Stocks

Market Closed - NYSE 01:30:02 05/09/2026 am IST			5-day change	1st Jan Change
200.79 ^USD	-0.66%		-5.16%	+9.48%

04/09	Pratt & Whitney (RTX) invests in a site in Poland
04/09	Pratt & Whitney to Invest $25 Million to Expand Polish Engine Making Site	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	2,70,616	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	10.05%	-	-
Enterprise Value (EV) ¹	1,52,648	1,74,224	1,57,954	1,89,708	2,76,367	2,97,752	2,94,613	2,91,126
Change	-	14.13%	-9.34%	20.1%	45.68%	7.74%	-1.05%	-1.18%
P/E	33.6x	28.8x	37.7x	32.6x	37x	33.3x	29.7x	26.3x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	3.96x	3.8x	3.63x
PEG	-	0.8x	-1x	0.6x	0.9x	1.5x	2.4x	2x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.81x	2.62x	2.45x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	3.1x	2.86x	2.64x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	18.4x	16.7x	15.5x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	23.2x	21x	18.9x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	34.4x	28.1x	24.6x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	2.9%	3.55%	4.07%
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%	1.42%	1.53%	1.65%
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	1,03,175	1,10,367
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	200.79	200.79	200.79
Nbr of stocks (in thousands)	14,99,176	14,71,758	14,34,680	13,31,016	13,40,772	13,47,758	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RTX CORPORATION	33.3x	3.1x	18.37x	1.42%	27TCr
GE AEROSPACE	39.63x	7.13x	29.61x	0.53%	35TCr
ROLLS-ROYCE HOLDINGS PLC	34.88x	5.13x	21.59x	0.97%	17TCr
LOCKHEED MARTIN CORPORATION	17.24x	1.67x	12.01x	2.67%	12TCr
GENERAL DYNAMICS CORPORATION	21.14x	1.79x	14.65x	1.75%	9.71TCr
BAE SYSTEMS PLC	25.16x	1.81x	12.71x	2.03%	7.49TCr
NORTHROP GRUMMAN CORPORATION	17.75x	1.86x	13.22x	1.89%	7.32TCr
RHEINMETALL AG	30.22x	3.32x	14.61x	1.36%	5.61TCr
L3HARRIS TECHNOLOGIES, INC.	21.47x	2.36x	13x	1.94%	4.78TCr
Average	26.76x	3.13x	16.64x	1.62%	13.98TCr
Weighted average by Cap.	30.81x	4.08x	20.02x	1.34%