Stock Analysis on Net

RTX Corp. (NYSE:RTX)

Price to FCFE (P/FCFE) 

Microsoft Excel

Free Cash Flow to Equity (FCFE)

RTX Corp., FCFE calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss) attributable to common shareowners 4,774 3,195 5,197 3,864 (3,519)
Noncontrolling interest in subsidiaries’ earnings 239 185 111 248 224
Net noncash charges 3,231 2,988 1,338 3,308 6,818
Change in operating capital (1,085) 1,515 522 (278) 811
Net cash flows provided by operating activities 7,159 7,883 7,168 7,142 4,334
Capital expenditures (2,625) (2,415) (2,288) (2,134) (1,795)
Proceeds from long-term debt 12,914 1 4,062 2,004
Repayment of long-term debt (2,500) (578) (3) (4,254) (16,082)
Proceeds from bridge loan 10,000
Repayment of bridge loan (10,000)
Debt extinguishment costs (649)
Change in commercial paper, net (524) 518 (160) 160
Change in other short-term borrowings, net (4) 87 (29) 47 (2,201)
Free cash flow to equity (FCFE) 2,030 17,367 5,367 4,054 (13,580)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
FCFE Free cash flow to equity is the cash flow available to RTX Corp. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. RTX Corp. FCFE increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Price to FCFE Ratio, Current

RTX Corp., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 1,335,953,770
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions) 2,030
FCFE per share 1.52
Current share price (P) 113.75
Valuation Ratio
P/FCFE 74.86
Benchmarks
P/FCFE, Competitors1
Boeing Co.
Caterpillar Inc. 13.46
Eaton Corp. plc 28.55
GE Aerospace 49.05
Honeywell International Inc. 8.17
Lockheed Martin Corp. 13.38
P/FCFE, Sector
Capital Goods 30.69
P/FCFE, Industry
Industrials 27.66

Based on: 10-K (reporting date: 2024-12-31).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

RTX Corp., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
No. shares of common stock outstanding1 1,332,122,758 1,326,826,896 1,464,954,584 1,492,330,987 1,519,478,134
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2 2,030 17,367 5,367 4,054 (13,580)
FCFE per share3 1.52 13.09 3.66 2.72 -8.94
Share price1, 4 129.92 92.24 97.87 95.27 72.49
Valuation Ratio
P/FCFE5 85.26 7.05 26.71 35.07
Benchmarks
P/FCFE, Competitors6
Boeing Co. 120.43 6.78
Caterpillar Inc. 16.33 14.39 24.03 16.36 25.22
Eaton Corp. plc 31.06 33.65 28.68 24.43 25.59
GE Aerospace 53.26 225.15 44.45
Honeywell International Inc. 8.35 26.10 27.59 46.23 12.59
Lockheed Martin Corp. 13.31 13.13 11.63 14.65 15.57
P/FCFE, Sector
Capital Goods 33.57 20.26 25.94 74.91
P/FCFE, Industry
Industrials 30.92 23.85 25.07 40.69

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2024 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 2,030,000,000 ÷ 1,332,122,758 = 1.52

4 Closing price as at the filing date of RTX Corp. Annual Report.

5 2024 Calculation
P/FCFE = Share price ÷ FCFE per share
= 129.92 ÷ 1.52 = 85.26

6 Click competitor name to see calculations.

Valuation ratio Description The company
P/FCFE Price to free cash flow to equity is cash valuation indicator of stockholders’ equity. RTX Corp. P/FCFE ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.