RTX Corp.
- Price
- 212.79 USD
- Fair value
- 67.63 USD
- Discount to fair value
- −215%
- Mkt cap
- 286.56B
- P/E
- 42.6×
- P/B
- 4.39×
- EV
- 318.63B
- Div yield
- 1.25%
- ROE
- 10.3%
- Net margin
- 7.6%
Current price212.79USD
Fair value (est., median)67.63USD
UndervaluedFair valueOvervalued
+214.6% above fair valueWould need to fall ~68.2% to reach fair value.
Median ofDCF 103.67DDM 76.15Graham 66.2Residual Income 67.63Earnings Power 59.16
Health Check
40.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 214.6% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 64.39B | 67.07B | 68.92B | 80.74B | 88.60B |
| Net Income | 3.86B | 5.20B | 3.19B | 4.77B | 6.73B |
| Net Margin | 6.0% | 7.7% | 4.6% | 5.9% | 7.6% |
| Operating Cash Flow | 7.14B | 7.17B | 7.88B | 7.16B | 10.57B |
| OCF Margin | 11.1% | 10.7% | 11.4% | 8.9% | 11.9% |
| Capital Expenditure | 2.13B | 2.53B | 2.79B | 2.93B | 2.87B |
| Free Cash Flow | 5.01B | 4.64B | 5.09B | 4.23B | 7.69B |
| FCF Margin | 7.8% | 6.9% | 7.4% | 5.2% | 8.7% |
| FCF Conversion | 129.6% | 89.2% | 159.4% | 88.6% | 114.3% |
| EPS (Diluted) | 2.87/sh | 3.86/sh | 2.37/sh | 3.55/sh | 5.00/sh |
| Dividend / Share | 2.20/sh | 2.32/sh | 2.41/sh | 2.39/sh | 2.65/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.25%
Dividend / share2.65 USD
If you invest
USD
Shares (≈)46
Est. annual income122.08 USD
At this rate, dividends alone return your capital in ~80.2 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | 0.73 | — | — | 0.73 | 0.4% |
| 2025 | — | — | — | — | 2.65 | 1.7% |
| 2024 | — | — | — | — | 2.39 | 2.2% |
| 2023 | — | — | — | — | 2.41 | 2.7% |
| 2022 | — | — | — | — | 2.32 | 2.5% |
Corporate actions
DCash Dividend
0.73 USD /sh2026-05-22
SStock Split
1.589×2020-04-03
SStock Split
2×2005-06-13
DCash Dividend
0.11 USD /sh2004-05-19
DCash Dividend
0.11 USD /sh2004-02-18
DCash Dividend
0.11 USD /sh2003-11-12
DCash Dividend
0.08 USD /sh2003-08-20
DCash Dividend
0.08 USD /sh2003-05-14
DCash Dividend
0.08 USD /sh2003-02-12
DCash Dividend
0.08 USD /sh2002-11-13
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
103.67 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
76.15 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
66.20 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
67.63 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
59.16 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)67.63 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.59%
- CAPM cost of equity
- 6.80%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in RTX Corp. regularly?
Starting year
- Invested
- 1K/yr · 42K total(1985 → today · 42 yrs)
- your value today is
- 793K USD
- Total return
- +1788.2%(+11.4% Dividends · +1776.8% Capital gain)
- Annualised (IRR)
- +11.3%
Invested42KUSD
Dividends4.8KUSD
Capital gain746.3KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.