Valuation Moog Inc. NYSE

Stocks

Market Closed - NYSE Other stock markets 16:10:00 2026-07-10 EDT			5-day change	1st Jan Change
411.16 ^USD	+1.35%		-2.99%	+65.60%

07-06	Moog Inc. Announces Appointment of Carl R. Christenson as Class A Director, Effective July 1, 2026	CI
05-19	Echodyne and Moog Inc. Demonstrate Reconfigurable Integrated-Weapon Platform with Advanced Radar and AI Targeting	CI

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	12,911	-	-
Change	-	-9.16%	58.75%	77.45%	1.11%	99.04%	-	-
Enterprise Value (EV) ¹	3,311	3,011	4,409	7,228	7,370	13,645	13,435	13,193
Change	-	-9.05%	46.43%	63.92%	1.97%	85.13%	-1.54%	-1.8%
P/E	16.1x	14.7x	21.2x	31.4x	27.9x	40.5x	36.8x	-
PBR	1.79x	1.58x	2.21x	3.49x	3.29x	5.64x	4.94x	4.35x
PEG	-	-17.9x	2x	1.6x	1.9x	1.1x	3.6x	-
Capitalization / Revenue	0.88x	0.75x	1.09x	1.78x	1.68x	3x	2.82x	2.66x
EV / Revenue	1.16x	0.99x	1.33x	2x	1.91x	3.17x	2.93x	2.71x
EV / EBITDA	10.1x	8.52x	11.1x	15.2x	12.2x	21.6x	19.5x	-
EV / EBIT	13.9x	9.77x	14.2x	18.9x	16.7x	25.7x	23.3x	20.4x
EV / FCF	20.1x	28x	-118x	339x	57.4x	70.7x	43.7x	-
FCF Yield	4.97%	3.57%	-0.85%	0.3%	1.74%	1.42%	2.29%	-
Dividend per Share ²	-	1	1.07	1.11	1.15	1.2	1.23	1.26
Rate of return	-	1.41%	0.94%	0.55%	0.56%	0.29%	0.3%	0.31%
EPS ²	4.87	4.83	5.34	6.4	7.33	10.04	11.08	-
Distribution rate	-	20.7%	20%	17.3%	15.7%	12%	11.1%	-
Net sales ¹	2,852	3,036	3,319	3,609	3,861	4,302	4,583	4,860
EBITDA ¹	327.8	353.6	397.9	476.4	605	632.7	689.3	-
EBIT ¹	237.7	308.3	311.1	383.3	440.1	530.1	576.3	647.9
Net income ¹	157.2	155.2	171	207.2	235	335.9	366.3	-
Net Debt ¹	804.1	733.9	794.1	812.4	883.5	733.7	523.5	281.7
Reference price ²	78.24	70.80	113.47	200.80	204.64	407.11	407.11	407.11
Nbr of stocks (in thousands)	32,121	31,981	31,898	31,991	31,678	31,683	-	-
Announcement Date	11/5/21	11/4/22	11/3/23	11/1/24	11/21/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GE AEROSPACE	43.07x	7.87x	32.7x	0.48%	375B
RTX CORPORATION	34.15x	3.09x	18.38x	1.46%	264B
ROLLS-ROYCE HOLDINGS PLC	37.96x	5.11x	23.25x	0.86%	159B
LOCKHEED MARTIN CORPORATION	17.5x	1.71x	12x	2.69%	121B
GENERAL DYNAMICS CORPORATION	22.49x	1.89x	15.47x	1.7%	101B
NORTHROP GRUMMAN CORPORATION	19.29x	1.94x	13.72x	1.8%	76.65B
BAE SYSTEMS PLC	23.59x	1.74x	12.37x	2.13%	70.47B
L3HARRIS TECHNOLOGIES, INC.	24.99x	2.65x	14.7x	1.7%	54.17B
Average	27.88x	3.25x	17.82x	1.6%	152.61B
Weighted average by Cap.	32.82x	4.42x	21.73x	1.29%