All companies
RTX logo
IndustrialsRTX

RTX (RTX) Financial Forecast Calculator

Interactive 5-year forecast and DCF for RTX. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from RTX’s most recent SEC filings.

Revenue FY30
$116.30B
from $68.92B
FCF FY30
$33.88B
Margin 29.1%
Enterprise value
$468.25B
6.8× LTM revenue
Equity value
$435.92B
Net debt $32.32B
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
11.0%
-10.0%baseline 11.0%40.0%
Gross margin
45.0%
5.0%baseline 45.0%90.0%
Capex % of revenue
3.5%
0.0%baseline 3.5%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the RTX forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

Frequently asked

What does RTX Corporation do and what are its main business segments?+

RTX Corporation is a leading global aerospace and defence company that provides advanced systems and services for commercial, military, and government customers worldwide. It operates through three principal business segments: Collins Aerospace, Pratt & Whitney, and Raytheon, each contributing approximately one-third of its revenue.

How does RTX Corporation generate revenue, and what is its business model?+

RTX operates an asset-heavy, long-term contract business model characterized by high initial development costs and lower-margin original equipment manufacturing (OEM) sales. A significant portion of its revenue and profitability comes from highly profitable long-term aftermarket maintenance and repair services.

What is RTX Corporation's typical capital expenditure as a percentage of revenue?+

RTX Corporation's capital expenditure typically ranges from 3.0-4.5% of revenue, which translates to roughly $2.5-$3.0 billion annually. This capex is approximately 40% for maintenance and 60% for growth, including tooling for new engine ramps and expanding MRO shop capacity.

What is the primary purpose of the RTX Corporation financial model?+

The primary purpose of this financial model is to forecast RTX Corporation's consolidated financial performance and cash flow generation to determine its equity valuation. It specifically focuses on quantifying the multi-year cash flow impact of the Pratt & Whitney GTF engine powder metal recall.

Why are goodwill and intangibles a significant portion of RTX Corporation's assets?+

Goodwill and intangibles account for roughly 60-65% of RTX Corporation's total assets, which are approximately $160 billion. This substantial amount is primarily due to past transformational mergers and acquisitions, such as the UTC/Raytheon merger and the Rockwell Collins acquisition.

For what forecast period does the downloadable RTX financial model provide projections?+

The downloadable RTX financial model provides financial projections for a forecast horizon spanning from Fiscal Year 2026 through Fiscal Year 2030. This general corporate model helps analyze the company's future financial performance and cash flow generation.

Have more financial modelling questions? Contact us

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview