Valuation RTX Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 17:53:02 05/10/2026 +03			5-day change	1st Jan Change
164.60 ^EUR	+0.06%		-0.66%	+5.32%

10-03	Industrial Shares Rise as U.S. Activity Keeps Humming -- Industrials Roundup	DJ
10-02	Global markets live: RTX, Microsoft, Amazon, Nike, Boeing…

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	248,432	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	1.03%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	275,469	272,317	268,800
Change	-	14.13%	-9.34%	20.1%	45.68%	-0.32%	-1.14%	-1.29%
P/E	33.6x	28.8x	37.7x	32.6x	37x	30.6x	27.2x	24.1x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	3.62x	3.48x	3.31x
PEG	-	0.8x	-1x	0.6x	0.9x	1.4x	2.2x	1.8x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.58x	2.41x	2.25x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	2.86x	2.64x	2.43x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	17x	15.4x	14.3x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	21.5x	19.4x	17.4x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	31.8x	25.8x	22.9x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	3.14%	3.87%	4.37%
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%	1.55%	1.67%	1.8%
EPS ²	2.56	3.5	2.23	3.55	4.96	6.032	6.771	7.656
Distribution rate	78.3%	61.7%	104%	69.9%	53.8%	47.4%	45.3%	43.3%
Net sales ¹	64,388	67,074	68,920	80,738	88,603	96,168	103,262	110,521
EBITDA ¹	11,820	11,931	13,106	14,547	15,767	16,210	17,660	18,809
EBIT ¹	7,263	7,823	8,895	10,183	11,389	12,836	14,046	15,461
Net income ¹	3,864	5,197	3,195	4,774	6,732	8,291	9,295	10,491
Net Debt ¹	23,629	25,694	37,240	35,683	30,469	27,037	23,885	20,367
Reference price ²	86.06	100.92	84.14	115.72	183.40	184.33	184.33	184.33
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	1/25/22 A	1/24/23 A	1/23/24 A	1/28/25 A	1/27/26 A	-	-	-

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	35.47x	6.56x	27.49x	0.58%	321B
RTX CORPORATION	30.62x	2.87x	17.02x	1.55%	249B
AIRBUS SE	25.47x	1.69x	12.58x	1.81%	169B
ROLLS-ROYCE HOLDINGS PLC	34.84x	5.07x	21.3x	0.98%	162B
SAFRAN	33.06x	3.63x	16.44x	1.25%	154B
BOEING	-713.16x	1.79x	40.52x	-.--%	153B
LOCKHEED MARTIN CORPORATION	16.58x	1.61x	11.61x	2.77%	117B
HOWMET AEROSPACE INC.	42x	9.46x	29.35x	0.22%	92.23B
GENERAL DYNAMICS CORPORATION	19.42x	1.65x	13.5x	1.91%	89.17B
Average	-52.86x	3.81x	21.09x	1.23%	167.33B
Weighted average by Cap.	-44.83x	3.96x	21.67x	1.16%