Valuation Moog Inc.

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-06-18 EDT			5-day change	1st Jan Change
409.15 ^USD	-0.54%		+0.92%	+67.99%

05-19	Echodyne and Moog Inc. Demonstrate Reconfigurable Integrated-Weapon Platform with Advanced Radar and AI Targeting	CI
04-24	Moog Inc. Reports Earnings Results for the Second Quarter and Six Months Ended March 28, 2026	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	13,032	-	-
Change	-	-9.16%	58.75%	77.45%	1.11%	100.9%	-	-
Enterprise Value (EV) ¹	3,311	3,011	4,409	7,228	7,370	13,766	13,556	13,314
Change	-	-9.05%	46.43%	63.92%	1.97%	86.77%	-1.53%	-1.78%
P/E	16.1x	14.7x	21.2x	31.4x	27.9x	40.8x	36.9x	-
PBR	1.79x	1.58x	2.21x	3.49x	3.29x	5.67x	4.97x	4.37x
PEG	-	-17.9x	2x	1.6x	1.9x	1.1x	3.6x	-
Capitalization / Revenue	0.88x	0.75x	1.09x	1.78x	1.68x	3.03x	2.84x	2.68x
EV / Revenue	1.16x	0.99x	1.33x	2x	1.91x	3.2x	2.96x	2.74x
EV / EBITDA	10.1x	8.52x	11.1x	15.2x	12.2x	21.8x	19.7x	-
EV / EBIT	13.9x	9.77x	14.2x	18.9x	16.7x	26x	23.5x	20.6x
EV / FCF	20.1x	28x	-118x	339x	57.4x	71.3x	48.1x	-
FCF Yield	4.97%	3.57%	-0.85%	0.3%	1.74%	1.4%	2.08%	-
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	409.15	409.15	409.15
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.($)
MOOG INC.	40.75x	3.2x	21.76x	0.29%	13.03B
GE AEROSPACE	43.94x	7.87x	32.57x	0.5%	373B
RTX CORPORATION	32.39x	2.95x	17.5x	1.55%	250B
ROLLS-ROYCE HOLDINGS PLC	37.43x	5.03x	22.95x	0.87%	154B
LOCKHEED MARTIN CORPORATION	17.09x	1.67x	11.75x	2.72%	118B
GENERAL DYNAMICS CORPORATION	21x	1.77x	14.5x	1.82%	94.51B
NORTHROP GRUMMAN CORPORATION	18.65x	1.88x	13.32x	1.86%	74.07B
BAE SYSTEMS PLC	23.57x	1.73x	12.3x	2.15%	69.1B
RHEINMETALL AG	32.89x	3.71x	16.24x	1.32%	62.96B
ROCKET LAB CORPORATION	-414.21x	66.88x	-1193.7x	-.--%	62.08B
Average	-14.65x	9.67x	-103.08x	1.31%	127.06B
Weighted average by Cap.	11.14x	7.47x	-37.89x	1.24%