RTX Corp., FCFE calculation

US$ in millions

12 months ended:	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net income (loss) attributable to common shareowners	3,195)	5,197)	3,864)	(3,519)	5,537)
Noncontrolling interest in subsidiaries’ earnings	185)	111)	248)	224)	411)
Net noncash charges	2,988)	1,338)	3,308)	6,818)	3,166)
Change in operating capital	1,515)	522)	(278)	811)	(231)
Net cash flows provided by operating activities	7,883)	7,168)	7,142)	4,334)	8,883)
Capital expenditures	(2,415)	(2,288)	(2,134)	(1,795)	(2,256)
Proceeds from long-term debt	12,914)	1)	4,062)	2,004)	88)
Repayment of long-term debt	(578)	(3)	(4,254)	(16,082)	(2,830)
Proceeds from bridge loan	10,000)	—)	—)	—)	—)
Repayment of bridge loan	(10,000)	—)	—)	—)	—)
Debt extinguishment costs	—)	—)	(649)	—)	—)
Change in commercial paper, net	(524)	518)	(160)	160)	—)
Change in other short-term borrowings, net	87)	(29)	47)	(2,201)	927)
Free cash flow to equity (FCFE)	17,367)	5,367)	4,054)	(13,580)	4,812)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Download chart

Item	Description	The company
FCFE	Free cash flow to equity is the cash flow available to RTX Corp. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made.	RTX Corp. FCFE increased from 2021 to 2022 and from 2022 to 2023.

RTX Corp., current P/FCFE calculation, comparison to benchmarks

No. shares of common stock outstanding	1,329,506,013
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)	17,367)
FCFE per share	13.06
Current share price (P)	101.02
Valuation Ratio
P/FCFE	7.73
Benchmarks
P/FCFE, Competitors¹
Boeing Co.	—
Caterpillar Inc.	16.25
Cummins Inc.	24.41
Eaton Corp. plc	37.12
General Electric Co.	264.02
Honeywell International Inc.	25.78
Lockheed Martin Corp.	13.62
P/FCFE, Sector
Capital Goods	21.37
P/FCFE, Industry
Industrials	23.00

Based on: 10-K (reporting date: 2023-12-31).

¹ Click competitor name to see calculations.

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

RTX Corp., historical P/FCFE calculation, comparison to benchmarks

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
No. shares of common stock outstanding¹	1,326,826,896	1,464,954,584	1,492,330,987	1,519,478,134	865,308,981
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)²	17,367)	5,367)	4,054)	(13,580)	4,812)
FCFE per share³	13.09	3.66	2.72	-8.94	5.56
Share price^1, 4	92.24	97.87	95.27	72.49	156.20
Valuation Ratio
P/FCFE⁵	7.05	26.71	35.07	—	28.09
Benchmarks
P/FCFE, Competitors⁶
Boeing Co.	—	120.43	—	6.78	19.60
Caterpillar Inc.	14.39	24.03	16.36	25.22	11.07
Cummins Inc.	21.45	9.10	20.97	9.53	10.85
Eaton Corp. plc	33.65	28.68	24.43	25.59	11.12
General Electric Co.	225.15	44.45	—	—	—
Honeywell International Inc.	26.10	27.59	46.23	12.59	21.75
Lockheed Martin Corp.	13.13	11.63	14.65	15.57	28.62
P/FCFE, Sector
Capital Goods	20.30	24.08	—	56.46	26.31
P/FCFE, Industry
Industrials	22.78	22.81	—	43.78	27.50

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

¹ Data adjusted for splits and stock dividends.

² See details »

³ 2023 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 17,367,000,000 ÷ 1,326,826,896 = 13.09

⁴ Closing price as at the filing date of RTX Corp. Annual Report.

⁵ 2023 Calculation
P/FCFE = Share price ÷ FCFE per share
= 92.24 ÷ 13.09 = 7.05

⁶ Click competitor name to see calculations.

Download chart

Valuation ratio	Description	The company
P/FCFE	Price to free cash flow to equity is cash valuation indicator of stockholders’ equity.	RTX Corp. P/FCFE ratio decreased from 2021 to 2022 and from 2022 to 2023.

RTX Corp. (NYSE:RTX)

Price to FCFE (P/FCFE)

Free Cash Flow to Equity (FCFE)

Price to FCFE Ratio, Current

Price to FCFE Ratio, Historical