As of 2024-12-12, the Intrinsic Value of Raytheon Technologies Corp (RTX) is
83.26 USD. This Raytheon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 116.94 USD, the upside of Raytheon Technologies Corp is
-28.80%.
The range of the Intrinsic Value is 51.72 - 161.94 USD
83.26 USD
Intrinsic Value
Raytheon Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
51.72 - 161.94 |
83.26 |
-28.8% |
| DCF (Growth 10y) |
94.69 - 261.58 |
142.76 |
22.1% |
| DCF (EBITDA 5y) |
107.25 - 161.31 |
140.08 |
19.8% |
| DCF (EBITDA 10y) |
145.36 - 236.78 |
194.63 |
66.4% |
| Fair Value |
33.54 - 33.54 |
33.54 |
-71.32% |
| P/E |
64.29 - 108.89 |
83.07 |
-29.0% |
| EV/EBITDA |
53.10 - 104.97 |
79.39 |
-32.1% |
| EPV |
15.19 - 36.00 |
25.60 |
-78.1% |
| DDM - Stable |
24.27 - 74.47 |
49.37 |
-57.8% |
| DDM - Multi |
69.36 - 159.26 |
95.97 |
-17.9% |
Raytheon Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
155,649.48 |
| Beta |
0.23 |
| Outstanding shares (mil) |
1,331.02 |
| Enterprise Value (mil) |
191,123.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.25% |
| Cost of Debt |
4.61% |
| WACC |
8.10% |