Valuation Moog Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-10-16 EDT			5-day change	1st Jan Change
368.60 ^USD	+0.95%		+1.57%	+51.34%

10-16	Aerospace, Defense Demand Intact Heading Into Earnings Despite Sentiment Softness, Morgan Stanley Says	MT
10-16	Aerospace, Defense Stocks' Demand Intact Despite Softer Sentiment, Morgan Stanley Says	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	11,537	-	-
Change	-	-9.16%	58.75%	77.45%	1.11%	77.85%	-	-
Enterprise Value (EV) ¹	3,311	3,011	4,409	7,228	7,370	12,282	12,099	11,854
Change	-	-9.05%	46.43%	63.92%	1.97%	66.64%	-1.49%	-2.03%
P/E	16.1x	14.7x	21.2x	31.4x	27.9x	29.7x	32.3x	29.7x
PBR	1.79x	1.58x	2.21x	3.49x	3.29x	5.15x	4.49x	3.9x
PEG	-	-17.9x	2x	1.6x	1.9x	0.4x	-4.02x	3.4x
Capitalization / Revenue	0.88x	0.75x	1.09x	1.78x	1.68x	2.62x	2.44x	2.26x
EV / Revenue	1.16x	0.99x	1.33x	2x	1.91x	2.79x	2.56x	2.32x
EV / EBITDA	10.1x	8.52x	11.1x	15.2x	12.2x	18.5x	17.2x	15.5x
EV / EBIT	13.9x	9.77x	14.2x	18.9x	16.7x	22.3x	20.3x	17.7x
EV / FCF	20.1x	28x	-118x	339x	57.4x	43.5x	49.9x	38.8x
FCF Yield	4.97%	3.57%	-0.85%	0.3%	1.74%	2.3%	2%	2.58%
Dividend per Share ²	-	1	1.07	1.11	1.15	1.183	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	12.39	11.4	12.39
Distribution rate	-	20.7%	20%	17.3%	15.7%	9.55%	10.8%	10.4%
Net sales ¹	2,852	3,036	3,319	3,609	3,861	4,406	4,726	5,116
EBITDA ¹	327.8	353.6	397.9	476.4	605	664	704.7	764.1
EBIT ¹	237.7	308.3	311.1	383.3	440.1	551.1	596.3	670.8
Net income ¹	157.2	155.2	171	207.2	235	402.2	380.8	426.1
Net Debt ¹	804.1	733.9	794.1	812.4	883.5	744.5	561.7	316.5
Reference price ²	78.24	70.80	113.47	200.80	204.64	368.60	368.60	368.60
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

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.	29.46x	2.77x	18.43x	0.32%	11.54B
GE AEROSPACE	35.86x	6.6x	27.65x	0.58%	324B
RTX CORPORATION	30.96x	2.9x	17.21x	1.53%	252B
AIRBUS SE	26.25x	1.75x	12.96x	1.74%	173B
ROLLS-ROYCE HOLDINGS PLC	31.81x	4.66x	19.46x	1.08%	150B
BOEING	-519.37x	1.76x	40.04x	-.--%	149B
SAFRAN	31.76x	3.48x	15.76x	1.3%	147B
LOCKHEED MARTIN CORPORATION	17.51x	1.7x	12.1x	2.63%	123B
GENERAL DYNAMICS CORPORATION	19.83x	1.68x	13.76x	1.88%	91.05B
HOWMET AEROSPACE INC.	39.87x	9x	27.92x	0.24%	87.62B
Average	-25.61x	3.63x	20.53x	1.13%	150.78B
Weighted average by Cap.	-24.07x	3.86x	21.31x	1.16%