Valuation Moog Inc.

Stocks

Market Closed - NYSE Other stock markets 00:00:02 23/07/2026 +04			Pre-market 14:40:23
402.91 ^USD	-0.61%		413.40	+2.60%

07-21	Moog Extends Exclusive Taiwan Distribution Deal With AIDC	MT
07-20	JPMorgan Initiates Moog at Overweight With $520 Price Target	MT

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	12,767	-	-
Change	-	-9.16%	58.75%	77.45%	1.11%	96.8%	-	-
Enterprise Value (EV) ¹	3,311	3,011	4,409	7,228	7,370	13,558	13,378	13,127
Change	-	-9.05%	46.43%	63.92%	1.97%	83.96%	-1.33%	-1.88%
P/E	16.1x	14.7x	21.2x	31.4x	27.9x	39.5x	35.9x	31.8x
PBR	1.79x	1.58x	2.21x	3.49x	3.29x	5.72x	4.99x	4.34x
PEG	-	-17.9x	2x	1.6x	1.9x	1x	3.5x	2.5x
Capitalization / Revenue	0.88x	0.75x	1.09x	1.78x	1.68x	2.94x	2.75x	2.54x
EV / Revenue	1.16x	0.99x	1.33x	2x	1.91x	3.12x	2.89x	2.61x
EV / EBITDA	10.1x	8.52x	11.1x	15.2x	12.2x	21.4x	19.4x	17.5x
EV / EBIT	13.9x	9.77x	14.2x	18.9x	16.7x	25.7x	23.1x	20.4x
EV / FCF	20.1x	28x	-118x	339x	57.4x	66.1x	52.5x	54x
FCF Yield	4.97%	3.57%	-0.85%	0.3%	1.74%	1.51%	1.9%	1.85%
Dividend per Share ²	-	1	1.07	1.11	1.15	1.188	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	10.19	11.23	12.66
Distribution rate	-	20.7%	20%	17.3%	15.7%	11.7%	10.9%	10.2%
Net sales ¹	2,852	3,036	3,319	3,609	3,861	4,340	4,637	5,028
EBITDA ¹	327.8	353.6	397.9	476.4	605	634.3	690.6	749.9
EBIT ¹	237.7	308.3	311.1	383.3	440.1	527.2	578	644.1
Net income ¹	157.2	155.2	171	207.2	235	336.2	367.6	406.5
Net Debt ¹	804.1	733.9	794.1	812.4	883.5	791.9	611.7	360.7
Reference price ²	78.24	70.80	113.47	200.80	204.64	402.91	402.91	402.91
Nbr of stocks (in thousands)	32,121	31,981	31,898	31,991	31,678	31,683	-	-
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.($)
MOOG INC.	39.53x	3.12x	21.37x	0.29%	12.77B
GE AEROSPACE	40.2x	7.24x	30.1x	0.53%	354B
RTX CORPORATION	33.96x	3.08x	18.28x	1.47%	262B
ROLLS-ROYCE HOLDINGS PLC	36.74x	4.94x	22.45x	0.88%	153B
LOCKHEED MARTIN CORPORATION	17.21x	1.68x	11.82x	2.73%	119B
GENERAL DYNAMICS CORPORATION	22.34x	1.88x	15.38x	1.71%	101B
NORTHROP GRUMMAN CORPORATION	18.19x	1.9x	13.53x	1.85%	74.62B
BAE SYSTEMS PLC	24.37x	1.8x	12.8x	2.05%	72.91B
RHEINMETALL AG	28.77x	3.17x	13.94x	1.49%	53.53B
Average	29.04x	3.20x	17.74x	1.45%	133.65B
Weighted average by Cap.	31.79x	4.16x	20.62x	1.31%