Valuation Moog Inc.

Stocks

Market Closed - NYSE 20:00:02 28/10/2026 GMT			5-day change	1st Jan Change
347.48 ^USD	-1.71%		-4.65%	+42.67%

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	11,014	-	-
Change	-	-9.16%	58.75%	77.45%	1.11%	69.78%	-	-
Enterprise Value (EV) ¹	3,311	3,011	4,409	7,228	7,370	11,758	11,575	11,330
Change	-	-9.05%	46.43%	63.92%	1.97%	59.53%	-1.56%	-2.12%
P/E	16.1x	14.7x	21.2x	31.4x	27.9x	28x	30.5x	28x
PBR	1.79x	1.58x	2.21x	3.49x	3.29x	4.85x	4.23x	3.68x
PEG	-	-17.9x	2x	1.6x	1.9x	0.4x	-3.8x	3.21x
Capitalization / Revenue	0.88x	0.75x	1.09x	1.78x	1.68x	2.5x	2.33x	2.15x
EV / Revenue	1.16x	0.99x	1.33x	2x	1.91x	2.67x	2.45x	2.21x
EV / EBITDA	10.1x	8.52x	11.1x	15.2x	12.2x	17.7x	16.4x	14.8x
EV / EBIT	13.9x	9.77x	14.2x	18.9x	16.7x	21.3x	19.4x	16.9x
EV / FCF	20.1x	28x	-118x	339x	57.4x	41.7x	47.7x	37.1x
FCF Yield	4.97%	3.57%	-0.85%	0.3%	1.74%	2.4%	2.1%	2.69%
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%	0.34%	0.35%	0.37%
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	347.48	347.48	347.48
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.($)
MOOG INC.	28.53x	2.71x	17.99x	0.33%	11.2B
GE AEROSPACE	33.86x	6.22x	25.64x	0.61%	308B
RTX CORPORATION	30.54x	2.97x	17.04x	1.46%	263B
AIRBUS SE	25.97x	1.73x	12.81x	1.76%	170B
BOEING	-272.29x	1.6x	37.97x	-.--%	133B
LOCKHEED MARTIN CORPORATION	20.34x	1.93x	13.98x	2.25%	144B
ROLLS-ROYCE HOLDINGS PLC	29x	4.2x	17.57x	1.18%	136B
SAFRAN	27.86x	3x	13.6x	1.5%	127B
GENERAL DYNAMICS CORPORATION	20.88x	1.77x	14.46x	1.78%	95.87B
NORTHROP GRUMMAN CORPORATION	18.47x	1.97x	13.92x	1.76%	78.31B
Average	-3.68x	2.81x	18.50x	1.26%	146.57B
Weighted average by Cap.	0.52x	3.27x	19.38x	1.27%