Stock Analysis on Net

Raytheon Co. (NYSE:RTN)

$22.49

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
Add: Net income attributable to noncontrolling interest
Less: Income (loss) from discontinued operations, net of tax
Add: Income tax expense
Earnings before tax (EBT)
Add: Interest expense
Earnings before interest and tax (EBIT)
Add: Depreciation and amortization
Earnings before interest, tax, depreciation and amortization (EBITDA)

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).


The financial data over the five-year period exhibits several notable trends in profitability and operational efficiency metrics. Each key measure of earnings shows a general upward trajectory, indicating overall growth and improvement in the company's financial performance.

Net Income Attributable to the Company
This metric rose from 2,074 million US dollars in 2015 to 3,343 million US dollars in 2019. Despite a slight decrease between 2016 and 2017, net income increased substantially each subsequent year, reaching its highest value in 2019. This sector's growth suggests enhanced profitability and possibly improved revenue generation or cost management over the period.
Earnings Before Tax (EBT)
EBT increased steadily from 2,787 million US dollars in 2015 to 3,986 million US dollars in 2019. The gains were consistent year over year, with a pronounced rise in the final period, reflecting higher pre-tax earnings and potentially improved operating performance or reduced tax expenses.
Earnings Before Interest and Tax (EBIT)
EBIT figures followed a positive trend from 3,020 million US dollars in 2015 to 4,166 million US dollars in 2019. The growth pattern was uniform, with slight incremental increases each year, signaling efficiency in earnings generation before the effects of financing costs and taxes.
Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
EBITDA progressed from 3,509 million US dollars in 2015 to 4,771 million US dollars in 2019, with consistent growth annually. This measure's steady rise emphasizes improved cash operating profitability and suggests robust operational health, given its exclusion of non-cash expenses.

Overall, the company displays strong financial expansion, with increasing earnings metrics across all categories evaluated. The consistent upward movements in EBIT and EBITDA underscore improvements in core business operations, while the growth in net income and EBT highlights enhanced bottom-line results and pre-tax profitability. The data suggest effective management strategies and a positive business outlook during these periods.


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)
Earnings before interest, tax, depreciation and amortization (EBITDA)
Valuation Ratio
EV/EBITDA
Benchmarks
EV/EBITDA, Competitors1
Boeing Co.
Caterpillar Inc.
Eaton Corp. plc
GE Aerospace
Honeywell International Inc.
Lockheed Martin Corp.
RTX Corp.

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
Earnings before interest, tax, depreciation and amortization (EBITDA)2
Valuation Ratio
EV/EBITDA3
Benchmarks
EV/EBITDA, Competitors4
Boeing Co.
Caterpillar Inc.
Eaton Corp. plc
GE Aerospace
Honeywell International Inc.
Lockheed Martin Corp.
RTX Corp.

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
= ÷ =

4 Click competitor name to see calculations.


The analysis of the financial data over the five-year period reveals several notable trends and insights related to enterprise value, EBITDA, and their valuation ratio.

Enterprise Value (EV)
The enterprise value showed an overall upward trend from 2015 to 2019. Starting at approximately 40.2 billion USD in 2015, it increased to around 64.4 billion USD by the end of 2019. However, this progression was not strictly linear; a peak occurred in 2017 with a value near 63.0 billion USD, followed by a dip in 2018 to about 52.5 billion USD, before rising again in 2019. This fluctuation suggests periods of changing market perceptions or operational factors impacting the company's valuation.
Earnings Before Interest, Tax, Depreciation and Amortization (EBITDA)
EBITDA consistently increased throughout the period examined, growing from about 3.5 billion USD in 2015 to roughly 4.8 billion USD in 2019. The growth was steady and moderate in the initial years (2015-2018) but significantly accelerated in the final year, indicating stronger operational performance or improved profitability near the end of the period.
EV/EBITDA Ratio
The valuation multiple showed variability across the years. It began at approximately 11.45 in 2015, increased substantially to a peak of 16.28 in 2017, and then decreased to stabilize around 13.5 in 2018 and 2019. This pattern suggests that the market’s valuation of the company's earnings varied, potentially affected by changing investor sentiment, risk assessments, or broader market conditions. The reduction after 2017 coincided with the decline in enterprise value in 2018, despite rising EBITDA, indicating a possible re-rating or market adjustment.

Overall, the financial data depicts a company with improving earnings performance and a generally increasing enterprise valuation but subject to market fluctuations influencing its valuation multiples. The consistent EBITDA growth denotes operational improvement, while the volatility in enterprise value and EV/EBITDA indicates sensitivity to external factors or investor perceptions during the period analyzed.