|
Market Closed -
NYSE
01:30:02 29/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 347.48 USD | -1.71% |
|
-5.39% | +42.67% |
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 | 11,014 | - | - |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.04x | 2.67x | 17.71x | 0.34% | 1.1TCr | |
| 34.26x | 6.29x | 25.93x | 0.6% | 31TCr | |
| 30.73x | 2.99x | 17.14x | 1.45% | 26TCr | |
| 25.86x | 1.72x | 12.75x | 1.77% | 17TCr | |
| 20.56x | 1.95x | 14.14x | 2.22% | 15TCr | |
| 29.48x | 4.28x | 17.87x | 1.16% | 14TCr | |
| -140.92x | 1.6x | 41.35x | -.--% | 13TCr | |
| 27.59x | 2.97x | 13.47x | 1.51% | 13TCr | |
| 20.85x | 1.76x | 14.44x | 1.79% | 9.57TCr | |
| 18.53x | 1.98x | 13.95x | 1.76% | 7.85TCr | |
| Average | 9.50x | 2.82x | 18.88x | 1.26% | 14.72TCr | |
| Weighted average by Cap. | 12.77x | 3.30x | 19.79x | 1.26% |
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
