Moog Inc.

Moog Inc.

MOG-AยทNYSE

$373.94

+0.16%
IndustrialsAerospace & Defense

Moog Inc. designs, manufactures, and integrates precision motion and fluid controls and controls systems for original equipment manufacturers and end users in the aerospace, defense, and industrial markets worldwide. The company's Aircraft Controls segment offers primary and secondary flight controls for military and commercial aircrafts; aftermarket support services; and ground-based navigation aids. Its Space and Defense Controls segment provides controls for spacecrafts, space vehicles, launch vehicles, armored combat vehicles, tactical and strategic missiles, security and surveillance, and other defense applications; and gun aiming, stabilization, and automatic ammunition loading for armored combat vehicles. This segment also offers controls for steering tactical and strategic missiles, and naval surface ships and submarines; and weapons stores management systems for light attack aerial reconnaissance, ground, and sea platforms. The company's Industrial Systems segment provides components and systems for applications in injection and blow molding machinery, metal forming presses, and heavy industry customers in steel and aluminum production; supplies electromechanical motion simulation bases for the flight simulation and training applications; and supplies solutions for power generation applications, as well as custom test systems and controls for automotive, structural, and fatigue testing. This segment also offers systems and components for applications in oil and gas exploration and production; components for wind turbine applications; components and systems for diagnostic imaging CT scan medical equipment, sleep apnea equipment, oxygen concentrators, infusion therapy, and enteral clinical nutrition; and hydraulics, slip rings, rotary unions and fiber optic rotary joints, motors, and infusion and enteral pumps. The company was incorporated in 1951 and is headquartered in East Aurora, New York.

At a Glance

Live Snapshot
Market Cap$11.85B
EPS7.4200
P/E Ratio50.40
Earnings Date07/24/2026
Moog Inc.

Moog Inc. Fair Value Envelope

MOG-A ยท NYSE

Our analysis suggests that MOG-A has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $373.94, this represents a potential HIDDEN relative to our calculated worth for Moog Inc..

Intrinsic Value
Current Price: $373.94

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2,219.8B
+ Cash & Equivalents$62.0M
Firm Value$2,219.8B
- Debt$945.7M
Equity Value$2,218.9B
/ Shares Outstanding31,760,987B
DCF Value$69.9K
UNDERVALUED BY 18583%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$546.2M
$1.1B
$2.2B
$4.4B
$8.7B
$17.5B
$35.0B
$69.9B
$139.8B
$279.6B
Maintenance CapEx
-$57.9M
-$115.8M
-$231.6M
-$463.1M
-$926.3M
-$1.9B
-$3.7B
-$7.4B
-$14.8B
-$29.6B
Owner Earnings
$488.3M
$976.6M
$2.0B
$3.9B
$7.8B
$15.6B
$31.2B
$62.5B
$125.0B
$250.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$452.1M
$837.2M
$1.6B
$2.9B
$5.3B
$9.8B
$18.2B
$33.8B
$62.5B
$115.8B
Terminal Value represents 88.7% of Enterprise Value