Valuation RTX Corporation Xetra

Stocks

Real-time Estimate Tradegate 18:16:10 21/08/2026 +03			5-day change	1st Jan Change
180.85 ^EUR	-3.00%		-5.61%	+15.12%

02:22pm	EU Closes Antitrust Investigation into Pratt & Whitney After Contract Modifications	DJ
01:33pm	RTX Unit's Antitrust Inquiry Closed by European Commission	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	286,116	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	16.36%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	313,251	310,113	306,626
Change	-	14.13%	-9.34%	20.1%	45.68%	13.35%	-1%	-1.12%
P/E	33.6x	28.8x	37.7x	32.6x	37x	35.2x	31.4x	27.8x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	4.18x	4.02x	3.83x
PEG	-	0.8x	-1x	0.6x	0.9x	1.6x	2.6x	2.1x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.98x	2.77x	2.59x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	3.26x	3.01x	2.78x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	19.3x	17.6x	16.3x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	24.4x	22.1x	19.9x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	36.2x	29.6x	25.9x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	2.76%	3.38%	3.86%
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%	1.35%	1.45%	1.56%
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	212.29	212.29	212.29
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	40.51x	7.28x	30.26x	0.52%	358B
RTX CORPORATION	35.21x	3.26x	19.33x	1.35%	286B
ROLLS-ROYCE HOLDINGS PLC	35.12x	5.16x	21.74x	0.97%	170B
LOCKHEED MARTIN CORPORATION	18.76x	1.81x	12.96x	2.45%	132B
GENERAL DYNAMICS CORPORATION	22.71x	1.92x	15.7x	1.63%	104B
BAE SYSTEMS PLC	27.58x	1.97x	13.83x	1.85%	82.87B
NORTHROP GRUMMAN CORPORATION	19.43x	2.02x	14.34x	1.72%	80.1B
RHEINMETALL AG	33.84x	3.75x	16.46x	1.22%	63.35B
Average	29.14x	3.40x	18.08x	1.46%	159.5B
Weighted average by Cap.	32.41x	4.24x	20.95x	1.25%