Moog Inc
NYSE:MOG.A

Watchlist Manager
Moog Inc Logo
Moog Inc
NYSE:MOG.A
Watchlist
Price: 244.24 USD -0.11%
Market Cap: 7.7B USD

Relative Value

The Relative Value of one MOG.A stock under the Base Case scenario is hidden USD. Compared to the current market price of 244.24 USD, Moog Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MOG.A Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
70
Median 3Y
1.5
Median 5Y
1.1
Industry
4.4
Forward
1.9
vs History
11
vs Industry
40
Median 3Y
28.1
Median 5Y
26.9
Industry
34.3
Forward
25.9
vs History
38
vs Industry
0
Median 3Y
33
Median 5Y
27.5
Industry
20.5
vs History
38
vs Industry
7
Median 3Y
51.8
Median 5Y
43.2
Industry
32.6
vs History
0
vs Industry
40
Median 3Y
3.1
Median 5Y
2.2
Industry
4.1
vs History
0
vs Industry
66
Median 3Y
1.8
Median 5Y
1.4
Industry
4.6
Forward
2.1
vs History
0
vs Industry
63
Median 3Y
6.6
Median 5Y
5.2
Industry
14.1
vs History
9
vs Industry
45
Median 3Y
14.3
Median 5Y
13.6
Industry
19.7
Forward
14.4
vs History
9
vs Industry
45
Median 3Y
18.3
Median 5Y
17.4
Industry
26.7
Forward
17.5
vs History
46
vs Industry
0
Median 3Y
38.4
Median 5Y
31.5
Industry
21.4
vs History
23
vs Industry
3
Median 3Y
33.8
Median 5Y
17
Industry
27
vs History
0
vs Industry
55
Median 3Y
1.7
Median 5Y
1.3
Industry
2.8

Multiples Across Competitors

MOG.A Competitors Multiples
Moog Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Moog Inc
NYSE:MOG.A
8.2B USD 2.1 34.8 18.2 22.9
US
RTX Corp
LSE:0R2N
240.1B USD 2.8 36.4 21 31.6
US
Raytheon Technologies Corp
NYSE:RTX
239B USD 2.8 36.3 20.9 31.5
NL
Airbus SE
PAR:AIR
153.9B EUR 2.1 30.4 18 27.3
US
Boeing Co
NYSE:BA
158.2B USD 2 -15.6 -27.7 -21.3
FR
Safran SA
PAR:SAF
127.2B EUR 4.3 29.4 21.3 27.8
UK
Rolls-Royce Holdings PLC
LSE:RR
98.5B GBP 5 17 23.2 29.6
US
Lockheed Martin Corp
NYSE:LMT
108.1B USD 1.5 25.7 16 20.3
US
General Dynamics Corp
NYSE:GD
91.1B USD 1.8 21.6 15.7 18.4
DE
Rheinmetall AG
XETRA:RHM
71.4B EUR 6.5 85.1 36.8 48.9
US
Northrop Grumman Corp
NYSE:NOC
79.9B USD 2 19.9 16.7 22.7
P/E Multiple
Earnings Growth PEG
US
Moog Inc
NYSE:MOG.A
Average P/E: 33.7
34.8
15%
2.3
US
RTX Corp
LSE:0R2N
36.4
29%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
36.3
29%
1.3
NL
Airbus SE
PAR:AIR
30.4
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15.6 N/A N/A
FR
Safran SA
PAR:SAF
29.4
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
17
8%
2.1
US
Lockheed Martin Corp
NYSE:LMT
25.7
11%
2.3
US
General Dynamics Corp
NYSE:GD
21.6
11%
2
DE
Rheinmetall AG
XETRA:RHM
85.1
60%
1.4
US
Northrop Grumman Corp
NYSE:NOC
19.9
3%
6.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Moog Inc
NYSE:MOG.A
Average EV/EBITDA: 20.8
18.2
11%
1.7
US
RTX Corp
LSE:0R2N
21
18%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
20.9
18%
1.2
NL
Airbus SE
PAR:AIR
18
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -27.7 N/A N/A
FR
Safran SA
PAR:SAF
21.3
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
23.2
17%
1.4
US
Lockheed Martin Corp
NYSE:LMT
16
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.7
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
36.8
42%
0.9
US
Northrop Grumman Corp
NYSE:NOC
16.7
6%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Moog Inc
NYSE:MOG.A
Average EV/EBIT: 28.1
22.9
13%
1.8
US
RTX Corp
LSE:0R2N
31.6
31%
1
US
Raytheon Technologies Corp
NYSE:RTX
31.5
31%
1
NL
Airbus SE
PAR:AIR
27.3
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -21.3 N/A N/A
FR
Safran SA
PAR:SAF
27.8
19%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
29.6
21%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.3
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.4
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
48.9
45%
1.1
US
Northrop Grumman Corp
NYSE:NOC
22.7
7%
3.2