Valuation Moog Inc. NYSE

Stocks

Market Closed - NYSE 01:40:00 31/10/2026 am IST			5-day change	1st Jan Change
349.95 ^USD	-0.06%		+4.41%	+40.94%

17/10	Aerospace, Defense Demand Intact Heading Into Earnings Despite Sentiment Softness, Morgan Stanley Says	MT
16/10	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	11,104	-	-
Change	-	-9.16%	58.75%	77.45%	1.11%	71.17%	-	-
Enterprise Value (EV) ¹	3,311	3,011	4,409	7,228	7,370	11,848	11,665	11,420
Change	-	-9.05%	46.43%	63.92%	1.97%	60.75%	-1.54%	-2.1%
P/E	16.1x	14.7x	21.2x	31.4x	27.9x	28.3x	30.8x	28.3x
PBR	1.79x	1.58x	2.21x	3.49x	3.29x	4.9x	4.27x	3.71x
PEG	-	-17.9x	2x	1.6x	1.9x	0.4x	-3.83x	3.24x
Capitalization / Revenue	0.88x	0.75x	1.09x	1.78x	1.68x	2.52x	2.35x	2.17x
EV / Revenue	1.16x	0.99x	1.33x	2x	1.91x	2.69x	2.47x	2.23x
EV / EBITDA	10.1x	8.52x	11.1x	15.2x	12.2x	17.8x	16.6x	14.9x
EV / EBIT	13.9x	9.77x	14.2x	18.9x	16.7x	21.5x	19.6x	17x
EV / FCF	20.1x	28x	-118x	339x	57.4x	42x	48.1x	37.4x
FCF Yield	4.97%	3.57%	-0.85%	0.3%	1.74%	2.38%	2.08%	2.67%
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	350.67	350.67	350.67
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	34.47x	6.31x	26.15x	0.6%	31TCr
RTX CORPORATION	31.37x	3.04x	17.55x	1.42%	27TCr
AIRBUS SE	26.08x	1.72x	12.79x	1.75%	17TCr
LOCKHEED MARTIN CORPORATION	20.8x	1.97x	14.29x	2.2%	15TCr
ROLLS-ROYCE HOLDINGS PLC	28.93x	4.19x	17.53x	1.18%	14TCr
BOEING	-125.25x	1.64x	43.48x	-.--%	14TCr
SAFRAN	27.66x	3.01x	13.65x	1.49%	13TCr
GENERAL DYNAMICS CORPORATION	21.44x	1.82x	14.96x	1.7%	10TCr
HOWMET AEROSPACE INC.	35.36x	8.05x	24.87x	0.27%	7.92TCr
Average	11.21x	3.53x	20.59x	1.18%	16.43TCr
Weighted average by Cap.	14.95x	3.63x	20.76x	1.17%