Stock Analysis on Net

Raytheon Co. (NYSE:RTN)

This company has been moved to the archive! The financial data has not been updated since February 12, 2020.

Enterprise Value (EV) 

Microsoft Excel

Current Enterprise Value (EV)

Raytheon Co., current enterprise value calculation

Microsoft Excel
Current share price (P) $229.76
No. shares of common stock outstanding 278,441,000
US$ in millions
Common equity (market value)1 63,975
Add: Noncontrolling interests in subsidiaries (per books)
Total equity 63,975
Add: Commercial paper and current portion of long-term debt (per books) 1,499
Add: Long-term debt, excluding current portion (per books) 3,261
Total equity and debt 68,735
Less: Cash and cash equivalents 4,292
Less: Short-term investments
Enterprise value (EV) 64,443

Based on: 10-K (reporting date: 2019-12-31).

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 229.76 × 278,441,000


Historical Enterprise Value (EV)

Raytheon Co., EV calculation

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Share price1, 2 $229.76 $180.94 $212.58 $151.96 $126.57
No. shares of common stock outstanding1 278,441,000 282,239,000 288,506,000 292,880,000 298,998,000
US$ in millions
Common equity (market value)3 63,975 51,068 61,331 44,506 37,844
Add: Noncontrolling interests in subsidiaries (book value) 202
Total equity 63,975 51,068 61,331 44,506 38,046
Add: Commercial paper and current portion of long-term debt (book value) 1,499 300 300
Add: Long-term debt, excluding current portion (book value) 3,261 4,755 4,750 5,335 5,330
Total equity and debt 68,735 56,123 66,381 49,841 43,376
Less: Cash and cash equivalents 4,292 3,608 3,103 3,303 2,328
Less: Short-term investments 297 100 872
Enterprise value (EV) 64,443 52,515 62,981 46,438 40,176

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 Data adjusted for splits and stock dividends.

2 Closing price as at the filing date of Raytheon Co. Annual Report.

3 2019 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 229.76 × 278,441,000

Item Description The company
EV Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments. Raytheon Co. EV decreased from 2017 to 2018 but then increased from 2018 to 2019 exceeding 2017 level.