Valuation RTX Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 12:34:26 01/08/26 am AEST			5-day change	1st Jan Change
185.90 ^EUR	+2.11%		-0.75%	+18.95%

31/07	RTX's Pratt & Whitney Nabs $1.3 Billion Contract for F-35 Engine Parts	DJ
31/07	RTX Unit Pratt & Whitney Wins Nearly $1.3 Billion F135 Spare-Parts Contract	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	290,065	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	17.96%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	317,216	314,034	310,586
Change	-	14.13%	-9.34%	20.1%	45.68%	14.78%	-1%	-1.1%
P/E	33.6x	28.8x	37.7x	32.6x	37x	36x	32.2x	28.6x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	4.24x	4.07x	3.89x
PEG	-	0.8x	-1x	0.6x	0.9x	1.8x	2.7x	2.3x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	3.02x	2.82x	2.64x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	3.3x	3.05x	2.83x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	19.5x	17.9x	16.7x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	24.8x	22.5x	20.2x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	36.6x	30x	26.3x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	2.73%	3.33%	3.8%
Dividend per Share ²	2.005	2.16	2.32	2.48	2.67	2.843	3.05	3.288
Rate of return	2.33%	2.14%	2.76%	2.14%	1.46%	1.32%	1.42%	1.53%
EPS ²	2.56	3.5	2.23	3.55	4.96	5.975	6.691	7.535
Distribution rate	78.3%	61.7%	104%	69.9%	53.8%	47.6%	45.6%	43.6%
Net sales ¹	64,388	67,074	68,920	80,738	88,603	96,065	102,902	109,920
EBITDA ¹	11,820	11,931	13,106	14,547	15,767	16,272	17,537	18,624
EBIT ¹	7,263	7,823	8,895	10,183	11,389	12,784	13,970	15,358
Net income ¹	3,864	5,197	3,195	4,774	6,732	8,257	9,243	10,407
Net Debt ¹	23,629	25,694	37,240	35,683	30,469	27,151	23,970	20,522
Reference price ²	86.06	100.92	84.14	115.72	183.40	215.22	215.22	215.22
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	25/1/22	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	42.33x	7.6x	31.58x	0.5%	374B
ROLLS-ROYCE HOLDINGS PLC	35.36x	5.08x	22.22x	0.97%	163B
LOCKHEED MARTIN CORPORATION	19.16x	1.84x	13.21x	2.4%	134B
GENERAL DYNAMICS CORPORATION	22.65x	1.91x	15.66x	1.65%	104B
BAE SYSTEMS PLC	27.25x	1.93x	13.6x	1.9%	79.84B
NORTHROP GRUMMAN CORPORATION	18.73x	1.95x	13.87x	1.79%	77.07B
RHEINMETALL AG	32.55x	3.61x	15.81x	1.32%	61.04B
L3HARRIS TECHNOLOGIES, INC.	22.94x	2.53x	13.82x	1.8%	51.59B
Average	27.62x	3.31x	17.47x	1.54%	130.46B
Weighted average by Cap.	31.88x	4.57x	21.69x	1.25%