investorscraft@gmail.com

Intrinsic Value of RTX Corporation (RTX)

Previous Close$149.28
Intrinsic Value
Upside potential
Previous Close
$149.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

RTX 10-K (2024), Investor Presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount