Valuation RTX Corporation

Stocks

Market Closed - NYSE 06:00:02 01/09/26 am AEST			5-day change	1st Jan Change
207.73 ^USD	-1.88%		-0.71%	+13.27%

31/08	Tata teams up with Lockheed Martin and Raytheon to produce Javelin missiles in India
31/08	Tata teams up with Lockheed Martin and Raytheon to produce the Javelin missile in India

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	279,970	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	13.86%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	307,105	303,967	300,480
Change	-	14.13%	-9.34%	20.1%	45.68%	11.12%	-1.02%	-1.15%
P/E	33.6x	28.8x	37.7x	32.6x	37x	34.5x	30.7x	27.2x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	4.09x	3.93x	3.75x
PEG	-	0.8x	-1x	0.6x	0.9x	1.6x	2.5x	2.1x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.91x	2.71x	2.54x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	3.19x	2.95x	2.72x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	19x	17.2x	16x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	23.9x	21.7x	19.5x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	35.5x	29x	25.4x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	2.82%	3.44%	3.94%
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%	1.38%	1.48%	1.6%
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	103,175	110,367
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	207.73	207.73	207.73
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.($)
RTX CORPORATION	35.11x	3.25x	19.28x	1.35%	285B
GE AEROSPACE	40.27x	7.24x	30.08x	0.53%	355B
ROLLS-ROYCE HOLDINGS PLC	35.84x	5.27x	22.2x	0.95%	172B
LOCKHEED MARTIN CORPORATION	18.51x	1.78x	12.8x	2.48%	130B
GENERAL DYNAMICS CORPORATION	22.31x	1.89x	15.44x	1.66%	102B
BAE SYSTEMS PLC	26.29x	1.88x	13.23x	1.94%	78.48B
NORTHROP GRUMMAN CORPORATION	18.8x	1.96x	13.92x	1.78%	77.51B
RHEINMETALL AG	33.61x	3.73x	16.35x	1.22%	62.53B
L3HARRIS TECHNOLOGIES, INC.	21.96x	2.41x	13.28x	1.9%	48.94B
Average	28.08x	3.27x	17.40x	1.54%	145.89B
Weighted average by Cap.	31.91x	4.18x	20.60x	1.29%