Research / Stock / RTX
R
RTX
RTX Corp
210.28
+1.06 +0.51%
close 2026-08-25
Assumptions
6.5%
Market is pricing 6.5%— you agree
Actually grew +25.6%/yrFCF, 2020–2025 — the market is pricing 19.1pts SLOWER than history
10 yrs
3.00%
6.86%
6.9% derived for this company beta 0.56 (1254d vs the S&P 500) · cost of equity 7.2% = 4.7% risk-free + 0.56 × 4.5% premium · 11% debt at 4.9%, taxed at 19%
Fair value
$210.67
+0.2%
At the market's assumptionsCurrent price $210.28Enterprise value 282.8B
Bear $139.41 (1.5% growth)Bull $316.74 (11.5%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 6.5%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
28% the 10 forecast years72% terminal value