As of 2025-07-18, the Intrinsic Value of Rtx A/S (RTX.CO) is 121.74 DKK. This RTX.CO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 82.00 DKK, the upside of Rtx A/S is 48.50%.
The range of the Intrinsic Value is 53.85 - 1,298.29 DKK
Based on its market price of 82.00 DKK and our intrinsic valuation, Rtx A/S (RTX.CO) is undervalued by 48.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,117.34) - (75.76) | (132.85) | -262.0% |
| DCF (Growth 10y) | 53.85 - 1,298.29 | 121.74 | 48.5% |
| DCF (EBITDA 5y) | 19.82 - 43.27 | 34.86 | -57.5% |
| DCF (EBITDA 10y) | 57.57 - 110.02 | 88.38 | 7.8% |
| Fair Value | -9.64 - -9.64 | -9.64 | -111.75% |
| P/E | (5.07) - (8.77) | (5.44) | -106.6% |
| EV/EBITDA | 8.23 - 29.55 | 17.77 | -78.3% |
| EPV | 179.72 - 252.24 | 215.98 | 163.4% |
| DDM - Stable | (6.72) - (155.94) | (81.33) | -199.2% |
| DDM - Multi | 25.81 - 468.23 | 49.07 | -40.2% |
| Market Cap (mil) | 694.54 |
| Beta | 0.06 |
| Outstanding shares (mil) | 8.47 |
| Enterprise Value (mil) | 685.92 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.10% |
| Cost of Debt | 10.61% |
| WACC | 6.26% |