As of 2025-10-19, the Intrinsic Value of Raytheon Technologies Corp (RTX) is 188.53 USD. This Raytheon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 157.95 USD, the upside of Raytheon Technologies Corp is 19.40%.
The range of the Intrinsic Value is 138.51 - 287.66 USD
Based on its market price of 157.95 USD and our intrinsic valuation, Raytheon Technologies Corp (RTX) is undervalued by 19.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 138.51 - 287.66 | 188.53 | 19.4% |
| DCF (Growth 10y) | 230.23 - 449.07 | 304.06 | 92.5% |
| DCF (EBITDA 5y) | 234.67 - 278.39 | 259.99 | 64.6% |
| DCF (EBITDA 10y) | 328.68 - 413.21 | 373.48 | 136.5% |
| Fair Value | 84.16 - 84.16 | 84.16 | -46.72% |
| P/E | 106.75 - 169.30 | 132.03 | -16.4% |
| EV/EBITDA | 111.60 - 137.84 | 125.25 | -20.7% |
| EPV | 21.33 - 34.62 | 27.97 | -82.3% |
| DDM - Stable | 36.84 - 90.19 | 63.52 | -59.8% |
| DDM - Multi | 130.14 - 238.55 | 167.55 | 6.1% |
| Market Cap (mil) | 211,422.39 |
| Beta | 0.79 |
| Outstanding shares (mil) | 1,338.54 |
| Enterprise Value (mil) | 248,618.39 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.65% |
| Cost of Debt | 4.69% |
| WACC | 7.87% |