RTX RTX Corporation
Industrials
Price
$223.85
Intrinsic value
$71.56
Buy price
$57.25
Discount
-212.8%
DCF walkthrough
Near-term growth (g1)9.72%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $14,206,000,000.00
- Total debt
- $38,855,999,488.00
- Cash & STI
- $8,304,999,936.00
- Shares out.
- 1,365,000,000
Overvalued
Intrinsic value$71.57
Buy price (with MOS)$57.26
Current price$223.85
Discount to intrinsic value-212.8%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 7.7%
- Current ROE
- 10.3%
- Minimum ROE
- 5.3%
Debt quality
MODERATE- Debt / Equity
- 0.60x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.84x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 29.6%
- Public economic interest
- 97.2%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.