|
Real-time Estimate
Cboe BZX
18:05:04 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 368.34 USD | +0.44% |
|
-1.04% | +51.02% |
| 08-14 | Moog Inc. Opens New Advanced Integrated Manufacturing Facility in Western New York | CI |
| 07-31 | Moog Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended June 27, 2026 | CI |
Company Valuation: Moog Inc.
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 | 11,625 | - | - |
| Change | - | -9.16% | 58.75% | 77.45% | 1.11% | 79.21% | - | - |
| Enterprise Value (EV) 1 | 3,311 | 3,011 | 4,409 | 7,228 | 7,370 | 12,323 | 12,193 | 11,936 |
| Change | - | -9.05% | 46.43% | 63.92% | 1.97% | 67.19% | -1.05% | -2.11% |
| P/E | 16.1x | 14.7x | 21.2x | 31.4x | 27.9x | 28.8x | 28.3x | 29.6x |
| PBR | 1.79x | 1.58x | 2.21x | 3.49x | 3.29x | 5.1x | 4.51x | 3.93x |
| PEG | - | -17.9x | 2x | 1.6x | 1.9x | 0.4x | 18.38x | -6.9x |
| Capitalization / Revenue | 0.88x | 0.75x | 1.09x | 1.78x | 1.68x | 2.65x | 2.47x | 2.3x |
| EV / Revenue | 1.16x | 0.99x | 1.33x | 2x | 1.91x | 2.81x | 2.59x | 2.37x |
| EV / EBITDA | 10.1x | 8.52x | 11.1x | 15.2x | 12.2x | 18.5x | 17.6x | 16x |
| EV / EBIT | 13.9x | 9.77x | 14.2x | 18.9x | 16.7x | 22.6x | 21x | 18.5x |
| EV / FCF | 20.1x | 28x | -118x | 339x | 57.4x | 40.5x | 61x | 49.7x |
| FCF Yield | 4.97% | 3.57% | -0.85% | 0.3% | 1.74% | 2.47% | 1.64% | 2.01% |
| 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% | 0.32% | 0.33% | 0.35% |
| 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 | 366.72 | 366.72 | 366.72 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.76x | 2.81x | 18.49x | 0.32% | 11.63B | |
| 37.98x | 6.85x | 28.55x | 0.56% | 336B | |
| 32.86x | 3.06x | 18.15x | 1.44% | 267B | |
| 33.49x | 4.92x | 20.71x | 1.01% | 161B | |
| 17.4x | 1.69x | 12.11x | 2.64% | 122B | |
| 20.85x | 1.77x | 14.46x | 1.78% | 95.7B | |
| 17.88x | 1.87x | 13.31x | 1.87% | 73.72B | |
| 24.61x | 1.79x | 12.48x | 2.06% | 73.69B | |
| 29.71x | 3.26x | 14.33x | 1.38% | 55.16B | |
| Average | 27.06x | 3.11x | 16.95x | 1.45% | 132.9B | |
| Weighted average by Cap. | 30.23x | 3.99x | 19.68x | 1.34% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MOG.A Stock
- Valuation Moog Inc.
Select your edition
All financial news and data tailored to specific country editions
