|
Market Closed -
NYSE
23:00:02 14/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 370.26 USD | -0.88% |
|
-1.46% | +52.03% |
| 09-15 | Guggenheim Initiates Moog at Neutral | MT |
| 08-14 | Moog Inc. Opens New Advanced Integrated Manufacturing Facility in Western New York | CI |
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 | 11,814 | - | - |
| Change | - | -9.16% | 58.75% | 77.45% | 1.11% | 82.12% | - | - |
| Enterprise Value (EV) 1 | 3,311 | 3,011 | 4,409 | 7,228 | 7,370 | 12,511 | 12,382 | 12,125 |
| Change | - | -9.05% | 46.43% | 63.92% | 1.97% | 69.75% | -1.03% | -2.08% |
| P/E | 16.1x | 14.7x | 21.2x | 31.4x | 27.9x | 30.1x | 32.8x | 30.1x |
| PBR | 1.79x | 1.58x | 2.21x | 3.49x | 3.29x | 5.2x | 4.59x | 4.01x |
| PEG | - | -17.9x | 2x | 1.6x | 1.9x | 0.4x | -4.08x | 3.45x |
| Capitalization / Revenue | 0.88x | 0.75x | 1.09x | 1.78x | 1.68x | 2.68x | 2.52x | 2.34x |
| EV / Revenue | 1.16x | 0.99x | 1.33x | 2x | 1.91x | 2.84x | 2.64x | 2.4x |
| EV / EBITDA | 10.1x | 8.52x | 11.1x | 15.2x | 12.2x | 18.8x | 17.6x | 15.9x |
| EV / EBIT | 13.9x | 9.77x | 14.2x | 18.9x | 16.7x | 23x | 21x | 18.5x |
| EV / FCF | 20.1x | 28x | -118x | 339x | 57.4x | 44.3x | 51.1x | 39.7x |
| FCF Yield | 4.97% | 3.57% | -0.85% | 0.3% | 1.74% | 2.26% | 1.96% | 2.52% |
| Dividend per Share 2 | - | 1 | 1.07 | 1.11 | 1.15 | 1.176 | 1.228 | 1.293 |
| Rate of return | - | 1.41% | 0.94% | 0.55% | 0.56% | 0.31% | 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% | 9.49% | 10.8% | 10.4% |
| Net sales 1 | 2,852 | 3,036 | 3,319 | 3,609 | 3,861 | 4,410 | 4,689 | 5,044 |
| 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 | 544.3 | 590.2 | 655.9 |
| 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 | 697.2 | 568.1 | 311.1 |
| Reference price 2 | 78.24 | 70.80 | 113.47 | 200.80 | 204.64 | 373.56 | 373.56 | 373.56 |
| Nbr of stocks (in thousands) | 32,121 | 31,981 | 31,898 | 31,991 | 31,678 | 31,671 | - | - |
| Announcement Date | 11/5/21 A | 11/4/22 A | 11/3/23 A | 11/1/24 A | 11/21/25 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.14x | 2.84x | 18.84x | 0.31% | 11.81B | |
| 35.35x | 6.51x | 27.29x | 0.59% | 319B | |
| 30.32x | 2.85x | 16.89x | 1.56% | 247B | |
| 25.16x | 1.67x | 12.38x | 1.83% | 165B | |
| 31.41x | 4.6x | 19.21x | 1.09% | 148B | |
| -570.43x | 1.74x | 39.48x | -.--% | 147B | |
| 31.34x | 3.43x | 15.55x | 1.32% | 145B | |
| 16.57x | 1.61x | 11.52x | 2.78% | 116B | |
| 19.56x | 1.66x | 13.57x | 1.9% | 89.8B | |
| 39.36x | 8.89x | 27.58x | 0.24% | 86.48B | |
| Average | -31.12x | 3.58x | 20.23x | 1.16% | 147.6B | |
| Weighted average by Cap. | -30.16x | 3.81x | 21.01x | 1.18% |
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
