Previous Close | $149.28 |
Intrinsic Value | $6.97 |
Upside potential | -95% |
Data is not available at this time.
RTX Corporation operates as a leading aerospace and defense company, specializing in advanced technologies for commercial aviation, military applications, and cybersecurity. The company generates revenue through a diversified portfolio, including aircraft engines, avionics, missile systems, and intelligence solutions. Its commercial aerospace segment benefits from long-term service agreements, while defense contracts provide stable government-backed income. RTX holds a dominant position in propulsion systems, notably through Pratt & Whitney, and is a key supplier for next-generation military platforms. The company’s integrated defense and intelligence capabilities, such as Raytheon’s missile systems, reinforce its competitive moat in a sector with high barriers to entry. RTX’s market position is further strengthened by its global footprint, R&D investments, and strategic partnerships with major OEMs and governments. Its dual exposure to cyclical commercial aerospace and resilient defense spending provides balanced revenue streams.
RTX reported $80.7 billion in revenue for FY 2024, with net income of $4.8 billion, reflecting a 5.9% net margin. Operating cash flow stood at $7.2 billion, though capital expenditures of $3.2 billion indicate significant reinvestment needs. The diluted EPS of $3.55 suggests moderate profitability, weighed down by debt servicing costs and operational challenges in its commercial segment. Free cash flow generation remains constrained by high capex intensity.
The company’s earnings power is underpinned by high-margin aftermarket services in aerospace and long-term defense contracts. However, ROIC is pressured by $42.9 billion in total debt, which elevates interest expenses. Operating cash flow covers interest obligations, but leverage limits financial flexibility. RTX’s capital allocation prioritizes R&D and M&A to sustain technological leadership, though share buybacks are subdued due to debt management priorities.
RTX’s balance sheet shows $5.6 billion in cash against $42.9 billion in total debt, resulting in a leveraged but manageable position. Debt-to-equity ratios align with industry peers, but refinancing risks persist in a rising-rate environment. The defense backlog provides revenue visibility, yet working capital demands and pension liabilities require careful liquidity management. The company maintains investment-grade credit ratings, supporting access to capital markets.
Growth is driven by commercial aerospace recovery and increased defense budgets, though supply chain disruptions pose near-term risks. The dividend payout of $2.41 per share yields approximately 2.4%, with a sustainable payout ratio. RTX prioritizes organic growth and selective acquisitions over aggressive dividend hikes, reflecting its focus on deleveraging and cyclical market conditions.
RTX trades at a forward P/E multiple in line with aerospace & defense peers, reflecting balanced expectations for margin expansion and debt reduction. Market pricing assumes steady defense spending and commercial aftermarket growth, but discounts execution risks in engine programs. The valuation incorporates RTX’s mix of cyclical and defensive exposures, with limited upside until FCF improves.
RTX’s strategic advantages include technological leadership in propulsion and missile systems, coupled with entrenched government relationships. Near-term challenges include Pratt & Whitney engine recalls and supply chain volatility, but long-term demand for next-gen defense platforms and sustainable aviation solutions remains robust. Management’s focus on cost efficiency and debt reduction could enhance shareholder returns over time.
RTX 10-K (2024), Investor Presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |