Valuation models
price $199.80 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused89.82 – 151.05107.3786% overvaluedDCF · Perpetuity growth · 10y107.11 – 176.33128.3856% overvaluedP/E · peers157.17 – 287.21172.5416% overvaluedP/E · own history217.45 – 277.42241.4017% undervaluedPEG—137.0846% overvaluedEV/EBITDA · peers169.75 – 246.40211.926% undervaluedEV/Revenue · peers114.70 – 306.71132.0351% overvaluedEarnings power value29.30 – 59.5141.05387% overvaluedDividend discount59.66 – 206.3397.08106% overvaluedWall St. consensus target—214.007% belowCost of capital (WACC)—6.76%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
107.37
RTX closed at $199.80 — overvalued by 86% vs model.
89.82the model's range151.05
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
41.05 – 241.40
Wall St. target
214.00 7% below
Above model, 1y
19 of 31 days
How it is valued
Valued asMature & Stable
Moderate growth (~13% recent)Moderate margins (8% net margin)Pays dividendsHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.