Valuation Moog Inc. NYSE

Stocks

Market Closed - NYSE Other stock markets 00:10:00 05/08/2026 +04			5-day change	1st Jan Change
392.94 ^USD	-1.01%		-1.64%	+58.26%

07-31	Moog Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended June 27, 2026	CI
07-31	Moog Inc., Q3 2026 Earnings Call, Jul 31, 2026

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,507	2,277	3,615	6,416	6,487	12,889	-	-
Change	-	-9.16%	58.75%	77.45%	1.11%	98.7%	-	-
Enterprise Value (EV) ¹	3,311	3,011	4,409	7,228	7,370	13,587	13,458	13,200
Change	-	-9.05%	46.43%	63.92%	1.97%	84.34%	-0.95%	-1.91%
P/E	16.1x	14.7x	21.2x	31.4x	27.9x	32x	31.6x	33x
PBR	1.79x	1.58x	2.21x	3.49x	3.29x	5.69x	5.03x	4.38x
PEG	-	-17.9x	2x	1.6x	1.9x	0.4x	20.52x	-7.69x
Capitalization / Revenue	0.88x	0.75x	1.09x	1.78x	1.68x	2.94x	2.74x	2.55x
EV / Revenue	1.16x	0.99x	1.33x	2x	1.91x	3.1x	2.86x	2.62x
EV / EBITDA	10.1x	8.52x	11.1x	15.2x	12.2x	20.4x	19.4x	17.7x
EV / EBIT	13.9x	9.77x	14.2x	18.9x	16.7x	24.9x	23.1x	20.4x
EV / FCF	20.1x	28x	-118x	339x	57.4x	44.7x	67.3x	55x
FCF Yield	4.97%	3.57%	-0.85%	0.3%	1.74%	2.24%	1.49%	1.82%
Dividend per Share ²	-	1	1.07	1.11	1.15	1.176	1.228	1.293
Rate of return	-	1.41%	0.94%	0.55%	0.56%	0.29%	0.3%	0.32%
EPS ²	4.87	4.83	5.34	6.4	7.33	12.75	12.95	12.39
Distribution rate	-	20.7%	20%	17.3%	15.7%	9.22%	9.48%	10.4%
Net sales ¹	2,852	3,036	3,319	3,609	3,861	4,388	4,704	5,046
EBITDA ¹	327.8	353.6	397.9	476.4	605	666.4	694.7	746
EBIT ¹	237.7	308.3	311.1	383.3	440.1	545.2	581.8	646.7
Net income ¹	157.2	155.2	171	207.2	235	397.5	366.6	397.5
Net Debt ¹	804.1	733.9	794.1	812.4	883.5	697.2	568.1	311.1
Reference price ²	78.24	70.80	113.47	200.80	204.64	408.57	408.57	408.57
Nbr of stocks (in thousands)	32,121	31,981	31,898	31,991	31,678	31,671	-	-
Announcement Date	05/11/21	04/11/22	03/11/23	01/11/24	21/11/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	44.81x	8.04x	33.4x	0.47%	396B
RTX CORPORATION	36.73x	3.4x	19.99x	1.29%	300B
ROLLS-ROYCE HOLDINGS PLC	36.98x	5.43x	23.18x	0.9%	176B
LOCKHEED MARTIN CORPORATION	18.99x	1.82x	13.11x	2.43%	133B
GENERAL DYNAMICS CORPORATION	22.65x	1.91x	15.67x	1.64%	104B
BAE SYSTEMS PLC	27.52x	1.98x	13.85x	1.85%	82.22B
NORTHROP GRUMMAN CORPORATION	19.21x	2x	14.21x	1.74%	79.2B
RHEINMETALL AG	34.28x	3.81x	16.69x	1.25%	64.52B
Average	30.15x	3.55x	18.76x	1.45%	166.71B
Weighted average by Cap.	34.56x	4.62x	22.48x	1.19%