Valuation RTX Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 16:34:10 15/09/2026 HKT			5-day change	1st Jan Change
168.55 ^EUR	-0.44%		-2.01%	+7.85%

09-16	Germany, US still working out details on planned Tomahawk purchase, defense minister says	RE
09-16	RTX Corporation Presents at Morgan Stanley's 14th Annual Laguna Conference, Sep-15-2026 08:30 AM

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	263,487	-	-
Change	-	15.12%	-18.73%	27.6%	59.65%	7.15%	-	-
Enterprise Value (EV) ¹	152,648	174,224	157,954	189,708	276,367	290,622	287,484	283,997
Change	-	14.13%	-9.34%	20.1%	45.68%	5.16%	-1.08%	-1.21%
P/E	33.6x	28.8x	37.7x	32.6x	37x	32.4x	28.9x	25.6x
PBR	1.76x	2.04x	1.87x	2.56x	3.77x	3.85x	3.7x	3.53x
PEG	-	0.8x	-1x	0.6x	0.9x	1.5x	2.4x	2x
Capitalization / Revenue	2x	2.21x	1.75x	1.91x	2.78x	2.74x	2.55x	2.39x
EV / Revenue	2.37x	2.6x	2.29x	2.35x	3.12x	3.02x	2.79x	2.57x
EV / EBITDA	12.9x	14.6x	12.1x	13x	17.5x	17.9x	16.3x	15.1x
EV / EBIT	21x	22.3x	17.8x	18.6x	24.3x	22.7x	20.5x	18.4x
EV / FCF	30.5x	35.7x	28.9x	41.8x	34.8x	33.7x	27.3x	24x
FCF Yield	3.28%	2.8%	3.46%	2.39%	2.87%	2.97%	3.66%	4.17%
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%	1.46%	1.57%	1.7%
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	12,829	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	195.50	195.50	195.50
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.($)
GE AEROSPACE	37.21x	6.72x	27.98x	0.57%	329B
RTX CORPORATION	32.4x	3.02x	17.92x	1.46%	263B
ROLLS-ROYCE HOLDINGS PLC	33.35x	4.9x	20.62x	1.02%	159B
LOCKHEED MARTIN CORPORATION	17.37x	1.68x	12.1x	2.65%	122B
GENERAL DYNAMICS CORPORATION	21x	1.78x	14.56x	1.77%	96.39B
NORTHROP GRUMMAN CORPORATION	18.17x	1.9x	13.52x	1.84%	74.92B
BAE SYSTEMS PLC	25.31x	1.8x	12.57x	2.04%	74.06B
RHEINMETALL AG	29.21x	3.2x	14.07x	1.41%	53.68B
Average	26.75x	3.12x	16.67x	1.59%	146.66B
Weighted average by Cap.	29.87x	3.93x	19.43x	1.36%