Valuation Moog Inc.

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-07-22 EDT			5-day change	1st Jan Change
402.91 ^USD	-0.61%		+2.91%	+65.43%

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	12,812	-	-
Change	-	-9.16%	58.75%	77.45%	1.11%	97.51%	-	-
Enterprise Value (EV) ¹	3,311	3,011	4,409	7,228	7,370	13,604	13,424	13,173
Change	-	-9.05%	46.43%	63.92%	1.97%	84.58%	-1.32%	-1.87%
P/E	16.1x	14.7x	21.2x	31.4x	27.9x	39.8x	36.1x	32x
PBR	1.79x	1.58x	2.21x	3.49x	3.29x	5.76x	5.02x	4.37x
PEG	-	-17.9x	2x	1.6x	1.9x	1x	3.6x	2.5x
Capitalization / Revenue	0.88x	0.75x	1.09x	1.78x	1.68x	2.95x	2.76x	2.55x
EV / Revenue	1.16x	0.99x	1.33x	2x	1.91x	3.13x	2.9x	2.62x
EV / EBITDA	10.1x	8.52x	11.1x	15.2x	12.2x	21.4x	19.4x	17.6x
EV / EBIT	13.9x	9.77x	14.2x	18.9x	16.7x	25.8x	23.2x	20.5x
EV / FCF	20.1x	28x	-118x	339x	57.4x	66.4x	52.7x	54.2x
FCF Yield	4.97%	3.57%	-0.85%	0.3%	1.74%	1.51%	1.9%	1.84%
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	405.38	405.38	405.38
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MOOG INC.	39.78x	3.13x	21.45x	0.29%	12.81B
GE AEROSPACE	40.14x	7.23x	30.05x	0.54%	353B
RTX CORPORATION	33.75x	3.06x	18.18x	1.48%	261B
ROLLS-ROYCE HOLDINGS PLC	36.23x	4.87x	22.16x	0.9%	151B
LOCKHEED MARTIN CORPORATION	16.97x	1.66x	11.68x	2.77%	117B
GENERAL DYNAMICS CORPORATION	22.02x	1.85x	15.16x	1.74%	99.3B
NORTHROP GRUMMAN CORPORATION	17.83x	1.85x	13.22x	1.9%	72.78B
BAE SYSTEMS PLC	24.33x	1.79x	12.71x	2.07%	72.33B
RHEINMETALL AG	28.42x	3.13x	13.76x	1.51%	52.86B
Average	28.83x	3.18x	17.60x	1.47%	132.51B
Weighted average by Cap.	31.62x	4.14x	20.52x	1.32%