Is Raytheon undervalued or overvalued?
As of 2025-03-23, the Intrinsic Value of Raytheon Technologies Corp (RTX) is 160.65 USD. This Raytheon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.37 USD, the upside of Raytheon Technologies Corp is 21.40%. This means that Raytheon is undervalued by 21.40%.
The range of the Intrinsic Value is 101.46 - 336.72 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 101.46 - 336.72 | 160.65 | 21.4% |
| DCF (Growth 10y) | 154.93 - 468.12 | 234.23 | 76.9% |
| DCF (EBITDA 5y) | 111.58 - 142.74 | 122.99 | -7.1% |
| DCF (EBITDA 10y) | 155.38 - 208.22 | 176.16 | 33.1% |
| Fair Value | 65.69 - 65.69 | 65.69 | -50.38% |
| P/E | 83.72 - 119.37 | 101.93 | -23.0% |
| EV/EBITDA | 62.97 - 84.13 | 71.11 | -46.3% |
| EPV | 27.16 - 45.26 | 36.21 | -72.6% |
| DDM - Stable | 36.12 - 123.48 | 79.80 | -39.7% |
| DDM - Multi | 105.80 - 267.32 | 150.06 | 13.4% |
| Market Cap (mil) | 176,725.86 |
| Beta | 0.32 |
| Outstanding shares (mil) | 1,335.09 |
| Enterprise Value (mil) | 212,015.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.78% |
| Cost of Debt | 4.82% |
| WACC | 7.04% |