Valuation Moog Inc. NYSE

Stocks

Real-time Estimate Cboe BZX 17:15:31 30/10/2026 GMT			5-day change	1st Jan Change
354.16 ^USD	+1.14%		+4.48%	+41.03%

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	11,450	-	-
Change	-	-9.16%	58.75%	77.45%	1.11%	76.5%	-	-
Enterprise Value (EV) ¹	3,311	3,011	4,409	7,228	7,370	12,194	12,011	11,766
Change	-	-9.05%	46.43%	63.92%	1.97%	65.45%	-1.5%	-2.04%
P/E	16.1x	14.7x	21.2x	31.4x	27.9x	29.3x	31.8x	29.3x
PBR	1.79x	1.58x	2.21x	3.49x	3.29x	5.07x	4.42x	3.84x
PEG	-	-17.9x	2x	1.6x	1.9x	0.4x	-3.96x	3.36x
Capitalization / Revenue	0.88x	0.75x	1.09x	1.78x	1.68x	2.6x	2.42x	2.24x
EV / Revenue	1.16x	0.99x	1.33x	2x	1.91x	2.77x	2.54x	2.3x
EV / EBITDA	10.1x	8.52x	11.1x	15.2x	12.2x	18.4x	17x	15.4x
EV / EBIT	13.9x	9.77x	14.2x	18.9x	16.7x	22.1x	20.1x	17.5x
EV / FCF	20.1x	28x	-118x	339x	57.4x	43.2x	49.5x	38.5x
FCF Yield	4.97%	3.57%	-0.85%	0.3%	1.74%	2.31%	2.02%	2.6%
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%	0.33%	0.34%	0.36%
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	362.81	362.81	362.81
Nbr of stocks (in thousands)	32,121	31,981	31,898	31,991	31,678	31,671	-	-
Announcement Date	05/11/21	04/11/22	03/11/23	01/11/24	21/11/25	-	-	-

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.($)
GE AEROSPACE	35.75x	6.54x	27.1x	0.58%	323B
RTX CORPORATION	31.31x	3.04x	17.52x	1.42%	269B
AIRBUS SE	26.61x	1.76x	13.07x	1.72%	173B
LOCKHEED MARTIN CORPORATION	21.02x	1.99x	14.43x	2.18%	149B
ROLLS-ROYCE HOLDINGS PLC	29.88x	4.34x	18.12x	1.14%	141B
BOEING	-126.06x	1.65x	43.72x	-.--%	137B
SAFRAN	27.99x	3.05x	13.82x	1.48%	129B
GENERAL DYNAMICS CORPORATION	21.81x	1.84x	15.09x	1.71%	100B
NORTHROP GRUMMAN CORPORATION	18.86x	2.01x	14.16x	1.73%	79.89B
Average	9.69x	2.91x	19.67x	1.33%	166.81B
Weighted average by Cap.	14.65x	3.40x	20.55x	1.23%