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 to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Raytheon Co., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Net income attributable to Raytheon Company 3,343 2,909 2,024 2,211 2,074
Add: Net income attributable to noncontrolling interest (14) (27) (23) (37) (7)
Less: Income (loss) from discontinued operations, net of tax 1 (1) 2 1 13
Add: Income tax expense 658 264 1,114 857 733
Earnings before tax (EBT) 3,986 3,147 3,113 3,030 2,787
Add: Interest expense 180 184 205 232 233
Earnings before interest and tax (EBIT) 4,166 3,331 3,318 3,262 3,020
Add: Depreciation and amortization 605 568 550 515 489
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,771 3,899 3,868 3,777 3,509

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).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Raytheon Co. EBITDA increased from 2017 to 2018 and from 2018 to 2019.

Enterprise Value to EBITDA Ratio, Current

Raytheon Co., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 64,443
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,771
Valuation Ratio
EV/EBITDA 13.51
Benchmarks
EV/EBITDA, Competitors1
Boeing Co. 59.93
Caterpillar Inc. 12.66
Cummins Inc. 15.33
Eaton Corp. plc 27.20
General Electric Co. 13.15
Honeywell International Inc. 15.23
Lockheed Martin Corp. 12.21
RTX Corp. 17.95
EV/EBITDA, Sector
Capital Goods 18.58
EV/EBITDA, Industry
Industrials 21.45

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

1 Click competitor name to see calculations.

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


Enterprise Value to EBITDA Ratio, Historical

Raytheon Co., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 64,443 52,515 62,981 46,438 40,176
Earnings before interest, tax, depreciation and amortization (EBITDA)2 4,771 3,899 3,868 3,777 3,509
Valuation Ratio
EV/EBITDA3 13.51 13.47 16.28 12.29 11.45
Benchmarks
EV/EBITDA, Competitors4
Boeing Co. 284.02
Caterpillar Inc. 9.66
Cummins Inc. 7.34
Eaton Corp. plc 12.86
General Electric Co. 13.66
Honeywell International Inc. 14.95
Lockheed Martin Corp. 14.86
RTX Corp. 12.60
EV/EBITDA, Sector
Capital Goods 15.70
EV/EBITDA, Industry
Industrials 17.09

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 See details »

2 See details »

3 2019 Calculation
EV/EBITDA = EV ÷ EBITDA
= 64,443 ÷ 4,771 = 13.51

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Raytheon Co. EV/EBITDA ratio decreased from 2017 to 2018 but then slightly increased from 2018 to 2019.