Valuation RTX Corporation Sao Paulo

Stocks

Delayed Sao Paulo 03:13:05 30/10/26 am AEDT			5-day change	1st Jan Change
180.03 ^BRL	+0.02%		+9.94%	+6.91%

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	129,019	148,530	120,714	154,025	245,898	264,274	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	7.47%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	290,946	286,773	282,480
Change	-	14.13%	-9.34%	20.1%	45.68%	5.28%	-1.43%	-1.5%
P/E	33.6x	28.8x	37.7x	32.6x	37x	30.8x	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	3.21x	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	2.51x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	17.2x	15.9x	14.5x
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	31.8x	27.9x	23.6x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	3.15%	3.59%	4.23%
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	6.369	6.93	7.825
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	104,912	112,688
EBITDA ¹	11,820	11,931	13,106	14,547	15,767	16,883	18,001	19,454
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	26,671	22,498	18,206
Reference price ²	86.06	100.92	84.14	115.72	183.40	195.84	195.84	195.84
Nbr of stocks (in thousands)	1,499,176	1,471,758	1,434,680	1,331,016	1,340,772	1,349,441	-	-
Announcement Date	25/1/22	24/1/23	23/1/24	28/1/25	27/1/26	-	-	-

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.($)
GE AEROSPACE	34.26x	6.29x	25.93x	0.6%	311B
RTX CORPORATION	30.73x	2.99x	17.14x	1.45%	264B
AIRBUS SE	25.86x	1.72x	12.75x	1.77%	169B
LOCKHEED MARTIN CORPORATION	20.56x	1.95x	14.14x	2.22%	145B
ROLLS-ROYCE HOLDINGS PLC	29.48x	4.28x	17.87x	1.16%	139B
BOEING	-140.92x	1.6x	41.35x	-.--%	132B
SAFRAN	27.59x	2.97x	13.47x	1.51%	126B
GENERAL DYNAMICS CORPORATION	20.85x	1.76x	14.44x	1.79%	95.73B
NORTHROP GRUMMAN CORPORATION	18.53x	1.98x	13.95x	1.76%	78.53B
Average	7.44x	2.84x	19.01x	1.36%	162.35B
Weighted average by Cap.	12.65x	3.30x	19.81x	1.27%