Raytheon Company Valuation – August 2016 $RTN

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Stocks for Using A Benjamin Graham Value Investing Strategy – August 2016.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Raytheon Company (RTN) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Raytheon Company (Raytheon), together with its subsidiaries, is a technology company. The Company develops technologically integrated products, services and solutions in various markets, such as sensing; effects; command, control, communications, computers, cyber and intelligence (C5I); mission support, and cybersecurity. It operates in five segments: Integrated Defense Systems (IDS); Intelligence, Information and Services (IIS); Missile Systems (MS); Space and Airborne Systems (SAS), and Forcepoint. Its IDS’s product lines include Mission Systems and Sensors (MSS), and Integrated Air and Missile Defense (IAMD). Its IIS’s product lines include Cybersecurity and Special Missions (CSM), and Global Training Solutions (GTS). Its MS’s product lines include Air Warfare Systems (AWS), and Air and Missile Defense Systems (AMDS). Its SAS’s product lines include Intelligence, Surveillance and Reconnaissance Systems (ISRS), and Secure Sensor Solutions (SSS).

RTN Chart

RTN data by YCharts

To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Recent valuations of the components of the Dow Jones Industrial Average are available for free members, including this one of Microsoft Corporation.  In addition, here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of RTN – August 2016

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $41,882,631,995 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.64 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 45.62% Pass
6. Moderate PEmg Ratio PEmg < 20 20.66 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 4.10 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.64 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 1.39 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

RTN value chart August 2016

EPSmg $6.87
MG Growth Estimate 4.90%
MG Value $125.83
Opinion Overvalued
MG Grade C
MG Value based on 3% Growth $99.67
MG Value based on 0% Growth $58.43
Market Implied Growth Rate 6.08%
Current Price $142.04
% of Intrinsic Value 112.88%

Raytheon Company is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, high PEmg and PB ratios. The Enterprising Investor is only concerned with the level of debt relative to the net current assets. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $5.18 in 2012 to an estimated $6.87 for 2016. This level of demonstrated earnings growth does not support the market’s implied estimate of 6.08% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Raytheon Company revealed the company was trading above its Graham Number of $75.68. The company pays a dividend of $2.81 per share, for a yield of 2% Its PEmg (price over earnings per share – ModernGraham) was 20.66, which was below the industry average of 21.72, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-30.01.

Raytheon Company receives an average overall rating in the ModernGraham grading system, scoring a C.

Stage 3: Information for Further Research

RTN charts August 2016

Net Current Asset Value (NCAV) -$30.01
Graham Number $75.68
PEmg 20.66
Current Ratio 1.64
PB Ratio 4.10
Current Dividend $2.81
Dividend Yield 1.98%
Number of Consecutive Years of Dividend Growth 12


Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 6/1/2016
Total Current Assets $9,850,000,000
Total Current Liabilities $6,014,000,000
Long-Term Debt $5,333,000,000
Total Assets $29,098,000,000
Intangible Assets $14,791,000,000
Total Liabilities $18,782,000,000
Shares Outstanding (Diluted Average) 297,600,000

Earnings Per Share History

Next Fiscal Year Estimate $7.28
Dec2015 $6.80
Dec2014 $7.18
Dec2013 $6.16
Dec2012 $5.65
Dec2011 $5.28
Dec2010 $4.88
Dec2009 $4.89
Dec2008 $3.92
Dec2007 $5.79
Dec2006 $2.85
Dec2005 $1.92
Dec2004 $0.94
Dec2003 $0.88
Dec2002 -$1.57
Dec2001 -$2.09
Dec2000 $0.41
Dec1999 $1.17
Dec1998 $2.46
Dec1997 $2.18

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $6.87
Dec2015 $6.52
Dec2014 $6.20
Dec2013 $5.59
Dec2012 $5.18
Dec2011 $4.95
Dec2010 $4.68
Dec2009 $4.34
Dec2008 $3.74
Dec2007 $3.26
Dec2006 $1.66
Dec2005 $0.72
Dec2004 -$0.02
Dec2003 -$0.41
Dec2002 -$0.68
Dec2001 $0.12
Dec2000 $1.23

Recommended Reading:

Other ModernGraham posts about the company

10 Best Stocks For Value Investors This Week – 10/31/15
The 16 Best Stocks For Value Investors This Week – 8/1/15
Raytheon Company Analysis – July 2015 Update $RTN
Raytheon Corporation Quarterly Valuation – April 2015 $RTN
58 Companies in the Spotlight This Week – 1/31/15

Other ModernGraham posts about related companies

Rockwell Collins Inc Valuation – August 2016 $COL
L-3 Communications Holdings Inc Valuation – July 2016 $LLL
Lockheed Martin Corporation Valuation – June 2016 $LMT
United Technologies Corporation Valuation – May 2016 $UTX
Raytheon Co Valuation – February 2016 $RTN
Rockwell Collins Inc Valuation – January 2016 Update $COL
Rockwell Collins Inc Valuation – January 2016 Update $COL
General Dynamics Corporation Valuation – January 2016 Update $GD
Precision Castparts Corporation Valuation – January 2016 Update $PCP
United Technologies Corp Valuation – November 2015 Update $UTX


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.