MOG.B Relative Valuation - Moog Inc

Watchlist Manager

Watchlist

Price: 325.36 USD Market Closed

Market Cap: $9.4B

Relative Value

The Relative Value of one MOG.B stock under the Base Case scenario is 312.61 USD. Compared to the current market price of 325.36 USD, Moog Inc is Overvalued by 4%.

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.

What is Relative Valuation?

How is Relative Value calculated?

MOG.B Relative Value

Base Case

Overvaluation 4%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US	Moog Inc NYSE:MOG.B	10.9B USD	2.7	41.6	22.3	27.8
US	Raytheon Technologies Corp NYSE:RTX	269.7B USD	3.1	40.1	21.7	32
US	RTX Corp LSE:0R2N	263.2B USD	3	39.1	21.2	31.2
US	Boeing Co NYSE:BA	188.3B USD	2.1	99.6	-59	-37.7
NL	Airbus SE PAR:AIR	150.3B EUR	2.1	29.9	17.6	26.7
FR	Safran SA PAR:SAF	128.7B EUR	4.4	29.9	21.6	28.2
US	Lockheed Martin Corp NYSE:LMT	146.3B USD	1.9	29.1	17.2	20.9
UK	Rolls-Royce Holdings PLC LSE:RR	105.3B GBP	5.5	18.5	25.1	31.9
US	Howmet Aerospace Inc NYSE:HWM	98.9B USD	12.4	68.5	44.6	50.9
US	Northrop Grumman Corp NYSE:NOC	98.5B USD	2.4	23.6	19	25.6
US	General Dynamics Corp NYSE:GD	92.5B USD	1.8	22	15.5	18.2

			Revenue Growth	P/S to Growth
US	Moog Inc NYSE:MOG.B	Average P/S: 3.8 2.7	9%	0.3
US	Raytheon Technologies Corp NYSE:RTX	3.1	6%	0.5
US	RTX Corp LSE:0R2N	3	6%	0.5
US	Boeing Co NYSE:BA	2.1	12%	0.2
NL	Airbus SE PAR:AIR	2.1	11%	0.2
FR	Safran SA PAR:SAF	4.4	12%	0.4
US	Lockheed Martin Corp NYSE:LMT	1.9	5%	0.4
UK	Rolls-Royce Holdings PLC LSE:RR	5.5	8%	0.7
US	Howmet Aerospace Inc NYSE:HWM	12.4	11%	1.1
US	Northrop Grumman Corp NYSE:NOC	2.4	6%	0.4
US	General Dynamics Corp NYSE:GD	1.8	5%	0.4

			Earnings Growth	PEG
US	Moog Inc NYSE:MOG.B	Average P/E: 40.2 41.6	20%	2.1
US	Raytheon Technologies Corp NYSE:RTX	40.1	18%	2.2
US	RTX Corp LSE:0R2N	39.1	18%	2.2
US	Boeing Co NYSE:BA	99.6	55%	1.8
NL	Airbus SE PAR:AIR	29.9	21%	1.4
FR	Safran SA PAR:SAF	29.9	N/A	N/A
US	Lockheed Martin Corp NYSE:LMT	29.1	16%	1.8
UK	Rolls-Royce Holdings PLC LSE:RR	18.5	8%	2.3
US	Howmet Aerospace Inc NYSE:HWM	68.5	23%	3
US	Northrop Grumman Corp NYSE:NOC	23.6	4%	5.9
US	General Dynamics Corp NYSE:GD	22	9%	2.4

			EBITDA Growth	EV/EBITDA to Growth
US	Moog Inc NYSE:MOG.B	Average EV/EBITDA: 22.6 22.3	14%	1.6
US	Raytheon Technologies Corp NYSE:RTX	21.7	10%	2.2
US	RTX Corp LSE:0R2N	21.2	10%	2.1
US	Boeing Co NYSE:BA	Negative Multiple: -59	N/A	N/A
NL	Airbus SE PAR:AIR	17.6	19%	0.9
FR	Safran SA PAR:SAF	21.6	16%	1.3
US	Lockheed Martin Corp NYSE:LMT	17.2	7%	2.5
UK	Rolls-Royce Holdings PLC LSE:RR	25.1	17%	1.5
US	Howmet Aerospace Inc NYSE:HWM	44.6	18%	2.5
US	Northrop Grumman Corp NYSE:NOC	19	7%	2.7
US	General Dynamics Corp NYSE:GD	15.5	8%	1.9

			EBIT Growth	EV/EBIT to Growth
US	Moog Inc NYSE:MOG.B	Average EV/EBIT: 29.3 27.8	19%	1.5
US	Raytheon Technologies Corp NYSE:RTX	32	16%	2
US	RTX Corp LSE:0R2N	31.2	16%	2
US	Boeing Co NYSE:BA	Negative Multiple: -37.7	N/A	N/A
NL	Airbus SE PAR:AIR	26.7	26%	1
FR	Safran SA PAR:SAF	28.2	20%	1.4
US	Lockheed Martin Corp NYSE:LMT	20.9	9%	2.3
UK	Rolls-Royce Holdings PLC LSE:RR	31.9	21%	1.5
US	Howmet Aerospace Inc NYSE:HWM	50.9	20%	2.5
US	Northrop Grumman Corp NYSE:NOC	25.6	9%	2.8
US	General Dynamics Corp NYSE:GD	18.2	9%	2

Moog Inc
NYSE:MOG.B

Relative Value

Valuation Multiples

Multiples Across Competitors

MOG.B Competitors Multiples
Moog Inc Competitors

See Also

Company

Help

Tools

Stocks

Moog Inc NYSE:MOG.B

Relative Value

Valuation Multiples

Multiples Across Competitors

MOG.B Competitors Multiples Moog Inc Competitors

See Also

Company

Help

Tools

Stocks

Moog Inc
NYSE:MOG.B

MOG.B Competitors Multiples
Moog Inc Competitors