Valuation RTX Corporation Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 12:15:49 07/07/2026 +04			5-day change	1st Jan Change
176.08 ^EUR	+0.96%		+6.01%	+11.72%

10:49am	US in talks on Europe missile co-production, source says	RE
07-02	In Mojave Desert, startup JetZero builds novel plane to take on Airbus and Boeing	RE

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	271,182	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	10.28%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	298,265	295,325	292,249
Change	-	14.13%	-9.34%	20.1%	45.68%	7.92%	-0.99%	-1.04%
P/E	33.6x	28.8x	37.7x	32.6x	37x	35.1x	31.2x	27.7x
PBR	1.76x	2.04x	1.87x	2.56x	-	3.92x	3.78x	3.63x
PEG	-	0.8x	-1x	0.6x	0.9x	2.3x	2.4x	2.2x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.88x	2.69x	2.53x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	3.17x	2.93x	2.72x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	18.8x	17.1x	16x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	24.1x	21.7x	19.6x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	34.7x	29.4x	25.7x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	2.88%	3.4%	3.89%
Dividend per Share ²	2.005	2.16	2.32	2.48	-	2.865	3.083	3.327
Rate of return	2.33%	2.14%	2.76%	2.14%	-	1.42%	1.53%	1.65%
EPS ²	2.56	3.5	2.23	3.55	4.96	5.731	6.461	7.283
Distribution rate	78.3%	61.7%	104%	69.9%	-	50%	47.7%	45.7%
Net sales ¹	64,388	67,074	68,920	80,738	88,603	94,068	100,644	107,361
EBITDA ¹	11,820	11,931	13,106	14,547	15,767	15,832	17,231	18,231
EBIT ¹	7,263	7,823	8,895	10,183	11,389	12,352	13,607	14,943
Net income ¹	3,864	5,197	3,195	4,774	6,732	7,887	8,872	9,974
Net Debt ¹	23,629	25,694	37,240	35,683	30,469	27,084	24,143	21,067
Reference price ²	86.06	100.92	84.14	115.72	183.40	201.37	201.37	201.37
Nbr of stocks (in thousands)	1,499,176	1,471,758	1,434,680	1,331,016	1,340,772	1,346,683	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	45.8x	8.31x	34.48x	0.49%	395B
ROLLS-ROYCE HOLDINGS PLC	39.94x	5.37x	24.52x	0.82%	166B
LOCKHEED MARTIN CORPORATION	18x	1.75x	12.3x	2.6%	124B
GENERAL DYNAMICS CORPORATION	22.6x	1.9x	15.56x	1.69%	102B
NORTHROP GRUMMAN CORPORATION	19.58x	1.97x	13.9x	1.78%	77.8B
BAE SYSTEMS PLC	25.78x	1.89x	13.41x	1.95%	76.73B
RHEINMETALL AG	31.96x	3.57x	15.67x	1.35%	60.05B
ROCKET LAB CORPORATION	-371.13x	57.84x	-1112.75x	-.--%	53.89B
Average	-20.93x	10.32x	-122.86x	1.34%	131.9B
Weighted average by Cap.	13.90x	7.78x	-34.22x	1.13%