|
Market Closed -
NYSE
16:00:02 2026-08-31 EDT
|
5-day change | 1st Jan Change | ||
| 371.50 USD | -0.84% |
|
-2.19% | +52.54% |
| 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 | 11,777 | - | - |
| Change | - | -9.16% | 58.75% | 77.45% | 1.11% | 81.55% | - | - |
| Enterprise Value (EV) 1 | 3,311 | 3,011 | 4,409 | 7,228 | 7,370 | 12,474 | 12,345 | 12,088 |
| Change | - | -9.05% | 46.43% | 63.92% | 1.97% | 69.25% | -1.03% | -2.08% |
| P/E | 16.1x | 14.7x | 21.2x | 31.4x | 27.9x | 29.1x | 28.7x | 30x |
| PBR | 1.79x | 1.58x | 2.21x | 3.49x | 3.29x | 5.17x | 4.57x | 3.99x |
| PEG | - | -17.9x | 2x | 1.6x | 1.9x | 0.4x | 18.64x | -6.99x |
| Capitalization / Revenue | 0.88x | 0.75x | 1.09x | 1.78x | 1.68x | 2.68x | 2.5x | 2.33x |
| EV / Revenue | 1.16x | 0.99x | 1.33x | 2x | 1.91x | 2.84x | 2.62x | 2.4x |
| EV / EBITDA | 10.1x | 8.52x | 11.1x | 15.2x | 12.2x | 18.7x | 17.8x | 16.2x |
| EV / EBIT | 13.9x | 9.77x | 14.2x | 18.9x | 16.7x | 22.9x | 21.2x | 18.7x |
| EV / FCF | 20.1x | 28x | -118x | 339x | 57.4x | 41x | 61.7x | 50.4x |
| FCF Yield | 4.97% | 3.57% | -0.85% | 0.3% | 1.74% | 2.44% | 1.62% | 1.99% |
| 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 | 371.50 | 371.50 | 371.50 |
| Nbr of stocks (in thousands) | 32,121 | 31,981 | 31,898 | 31,991 | 31,678 | 31,671 | - | - |
| Announcement Date | 11/5/21 | 11/4/22 | 11/3/23 | 11/1/24 | 11/21/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.13x | 2.84x | 18.72x | 0.32% | 11.78B | |
| 39.46x | 7.1x | 29.49x | 0.54% | 348B | |
| 34.45x | 3.19x | 18.95x | 1.38% | 280B | |
| 35.84x | 5.27x | 22.2x | 0.95% | 172B | |
| 18.42x | 1.77x | 12.75x | 2.5% | 130B | |
| 21.85x | 1.85x | 15.12x | 1.7% | 100B | |
| 26.29x | 1.88x | 13.23x | 1.94% | 78.43B | |
| 18.6x | 1.94x | 13.79x | 1.8% | 76.67B | |
| 32.34x | 3.58x | 15.7x | 1.27% | 60.21B | |
| Average | 28.49x | 3.27x | 17.77x | 1.38% | 139.7B | |
| Weighted average by Cap. | 31.75x | 4.16x | 20.54x | 1.27% |
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
