Valuation RTX Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 20:46:09 22/09/2026 +04			5-day change	1st Jan Change
165.90 ^EUR	-2.12%		+0.36%	+7.66%

09-23	RTX's Raytheon Awarded $105.6 Million US Air Force Contract Modification	MT
09-21	L3Harris Signs Agreement to Manufacture Missile Components	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	257,408	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	4.68%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	284,544	281,405	277,918
Change	-	14.13%	-9.34%	20.1%	45.68%	2.96%	-1.1%	-1.24%
P/E	33.6x	28.8x	37.7x	32.6x	37x	31.7x	28.2x	25x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	3.76x	3.61x	3.45x
PEG	-	0.8x	-1x	0.6x	0.9x	1.5x	2.3x	1.9x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.68x	2.49x	2.33x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	2.96x	2.73x	2.52x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	17.6x	16x	14.8x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	22.2x	20.1x	18x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	32.9x	26.7x	23.7x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	3.04%	3.74%	4.23%
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%	1.5%	1.61%	1.74%
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	96,147	103,179	110,374
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	12,832	14,033	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	190.99	190.99	190.99
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	25/01/22	24/01/23	23/01/24	28/01/25	27/01/26	-	-	-

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	37.38x	6.75x	28.1x	0.56%	331B
RTX CORPORATION	32.23x	3.01x	17.84x	1.47%	257B
ROLLS-ROYCE HOLDINGS PLC	35.24x	5.18x	21.82x	0.96%	164B
LOCKHEED MARTIN CORPORATION	17.57x	1.7x	12.22x	2.62%	121B
GENERAL DYNAMICS CORPORATION	20.83x	1.76x	14.44x	1.78%	92.77B
BAE SYSTEMS PLC	26.75x	1.89x	13.22x	1.94%	75.21B
NORTHROP GRUMMAN CORPORATION	18.15x	1.9x	13.5x	1.84%	72.43B
RHEINMETALL AG	29.61x	3.25x	14.28x	1.39%	52.94B
Average	27.22x	3.18x	16.93x	1.57%	145.82B
Weighted average by Cap.	30.35x	4.01x	19.73x	1.33%