DDM Analysis: RTX

Valuation Snapshot

Stable Growth	$143.48 - $582.82	$245.63
Multi-Stage	$133.33 - $146.06	$139.58
Blended Fair Value	$192.60
Current Price	$167.33
Upside	15.10%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.67%	4.62%	2.38	2.40	2.31	2.19	2.02	1.81	1.60	1.53	1.53	1.61
YoY Growth	-	-	-0.68%	3.55%	5.78%	8.24%	11.88%	12.53%	4.63%	0.24%	-5.27%	6.64%
Dividend Yield	-	-	1.80%	2.45%	2.36%	2.21%	2.61%	3.25%	2.04%	2.07%	2.31%	2.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,592.00
(-) Cash Dividends Paid (M)	3,462.00
(=) Cash Retained (M)	3,130.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,318.40	824.00	494.40
Cash Retained (M)	3,130.00	3,130.00	3,130.00
(-) Cash Required (M)	-1,318.40	-824.00	-494.40
(=) Excess Retained (M)	1,811.60	2,306.00	2,635.60
(/) Shares Outstanding (M)	1,352.35	1,352.35	1,352.35
(=) Excess Retained per Share	1.34	1.71	1.95
LTM Dividend per Share	2.56	2.56	2.56
(+) Excess Retained per Share	1.34	1.71	1.95
(=) Adjusted Dividend	3.90	4.27	4.51
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	3.67%	4.67%	5.67%
Fair Value	$143.48	$245.63	$582.82
Upside / Downside	-14.25%	46.79%	248.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,592.00	6,899.68	7,221.71	7,558.78	7,911.58	8,280.85	8,529.27
Payout Ratio	52.52%	60.01%	67.51%	75.01%	82.50%	90.00%	92.50%
Projected Dividends (M)	3,462.00	4,140.81	4,875.44	5,669.64	6,527.34	7,452.76	7,889.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	3.67%	4.67%	5.67%
Year 1 PV (M)	3,851.48	3,888.64	3,925.79
Year 2 PV (M)	4,217.93	4,299.70	4,382.25
Year 3 PV (M)	4,562.30	4,695.60	4,831.48
Year 4 PV (M)	4,885.48	5,076.73	5,273.54
Year 5 PV (M)	5,188.37	5,443.49	5,708.54
PV of Terminal Value (M)	157,607.71	165,357.39	173,408.96
Equity Value (M)	180,313.28	188,761.55	197,530.56
Shares Outstanding (M)	1,352.35	1,352.35	1,352.35
Fair Value	$133.33	$139.58	$146.06
Upside / Downside	-20.32%	-16.58%	-12.71%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

RTX Corporation (RTX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener