image
Industrials - Aerospace & Defense - NYSE - US
$ 153.96
0.372 %
$ 4.86 B
Market Cap
23.43
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MOG-A stock under the worst case scenario is HIDDEN Compared to the current market price of 154 USD, Moog Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MOG-A stock under the base case scenario is HIDDEN Compared to the current market price of 154 USD, Moog Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MOG-A stock under the best case scenario is HIDDEN Compared to the current market price of 154 USD, Moog Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MOG-A

image
$230.0$230.0$220.0$220.0$210.0$210.0$200.0$200.0$190.0$190.0$180.0$180.0$170.0$170.0$160.0$160.0$150.0$150.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
3.61 B REVENUE
8.74%
389 M OPERATING INCOME
23.52%
207 M NET INCOME
21.18%
202 M OPERATING CASH FLOW
48.85%
-160 M INVESTING CASH FLOW
2.16%
-48.7 M FINANCING CASH FLOW
-111.43%
910 M REVENUE
-0.76%
90.9 M OPERATING INCOME
-3.94%
53.1 M NET INCOME
23.39%
-132 M OPERATING CASH FLOW
-84.91%
-19.1 M INVESTING CASH FLOW
57.57%
163 M FINANCING CASH FLOW
264.40%
Balance Sheet Moog Inc.
image
Current Assets 2.14 B
Cash & Short-Term Investments 61.7 M
Receivables 1.13 B
Other Current Assets 950 M
Non-Current Assets 1.95 B
Long-Term Investments 0
PP&E 982 M
Other Non-Current Assets 971 M
27.58 %23.21 %23.99 %23.72 %Total Assets$4.1b
Current Liabilities 1.03 B
Accounts Payable 293 M
Short-Term Debt 60.3 M
Other Current Liabilities 681 M
Non-Current Liabilities 1.23 B
Long-Term Debt 874 M
Other Non-Current Liabilities 360 M
12.92 %30.01 %38.55 %15.87 %Total Liabilities$2.3b
EFFICIENCY
Earnings Waterfall Moog Inc.
image
Revenue 3.61 B
Cost Of Revenue 2.61 B
Gross Profit 997 M
Operating Expenses 608 M
Operating Income 389 M
Other Expenses 182 M
Net Income 207 M
4b4b4b4b3b3b3b3b2b2b2b2b1b1b500m500m004b(3b)997m(608m)389m(182m)207mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
27.62% GROSS MARGIN
27.62%
10.79% OPERATING MARGIN
10.79%
5.74% NET MARGIN
5.74%
11.14% ROE
11.14%
5.06% ROA
5.06%
9.65% ROIC
9.65%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Moog Inc.
image
300m300m250m250m200m200m150m150m100m100m50m50m00(50m)(50m)201620162017201720182018201920192020202020212021202220222023202320242024
Net Income 207 M
Depreciation & Amortization 93.1 M
Capital Expenditures -156 M
Stock-Based Compensation 15 M
Change in Working Capital -116 M
Others -35.4 M
Free Cash Flow 46.3 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Moog Inc.
image
MOG-A has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.14% DIVIDEND YIELD
0.29 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.201.201.001.000.800.800.600.600.400.400.200.200.000.000.250.250.250.260.270.280.290.250.250.250.260.270.280.250.250.250.250.260.270.280.251.000.251.000.251.000.251.020.261.060.271.100.280.850.002018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Moog Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Moog (MOG.A) Tops Q1 Earnings and Revenue Estimates Moog (MOG.A) came out with quarterly earnings of $1.78 per share, beating the Zacks Consensus Estimate of $1.66 per share. This compares to earnings of $1.53 per share a year ago. zacks.com - 2 months ago
Moog Inc. Announces Increased Cash Dividend EAST AURORA, N.Y.--(BUSINESS WIRE)--Moog Inc. Announces Increased Cash Dividend. businesswire.com - 2 months ago
Moog Inc. Reports First Quarter 2025 Results with Increased Sales, Enhanced Margins and Significant Bookings EAST AURORA, N.Y.--(BUSINESS WIRE)--Moog Inc. Reports First Quarter 2025 Results with Increased Sales, Enhanced Margins and Significant Bookings. businesswire.com - 2 months ago
Will Moog (MOG.A) Beat Estimates Again in Its Next Earnings Report? Moog (MOG.A) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report. zacks.com - 2 months ago
Moog (MOG.A) Reports Next Week: Wall Street Expects Earnings Growth Moog (MOG.A) doesn't possess the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 3 months ago
Moog Inc. to Announce First Quarter Fiscal 2025 Earnings Webcast on January 24, 2025 EAST AURORA, N.Y.--(BUSINESS WIRE)--Moog Inc. to Announce First Quarter Fiscal 2025 Earnings Webcast on January 24, 2025. businesswire.com - 3 months ago
Moog: A Stock To Buy On 15% EBITDA Growth And Multiple Expansion Moog's stock has surged more than 1118% since the new CEO took over, significantly outperforming the S&P 500's 42.7% gain. FY24 revenues grew by 9% to $3.6 billion, driven by strong performance in the military and commercial aircraft sectors. Margins improved to 12.4%, with notable gains in space and defense, despite some pressure in commercial aircraft margins. seekingalpha.com - 4 months ago
Moog (MOG.A) Tops Q4 Earnings and Revenue Estimates Moog (MOG.A) came out with quarterly earnings of $2.16 per share, beating the Zacks Consensus Estimate of $1.77 per share. This compares to earnings of $2.10 per share a year ago. zacks.com - 5 months ago
MOOG® Unveils New Constant Velocity Axles Robust Engineering and Premium Materials Ensure Long-Lasting Performance. Robust Engineering and Premium Materials Ensure Long-Lasting Performance. globenewswire.com - 5 months ago
Moog (MOG.A) Expected to Beat Earnings Estimates: What to Know Ahead of Q4 Release Moog (MOG.A) possesses the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 5 months ago
Will Moog (MOG.A) Beat Estimates Again in Its Next Earnings Report? Moog (MOG.A) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report. zacks.com - 5 months ago
Reasons to Add MOG.A Stock to Your Portfolio Right Now Moog is a key investment pick from the Aerospace sector, given its robust ROE, low debt position and ability to increase shareholder value via regular dividend payments. zacks.com - 6 months ago
8. Profile Summary

Moog Inc. MOG-A

image
COUNTRY US
INDUSTRY Aerospace & Defense
MARKET CAP $ 4.86 B
Dividend Yield 0.14%
Description 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.
Contact 400 Jamison Road, East Aurora, NY, 14052-0018 https://www.moog.com
IPO Date May 29, 1980
Employees 13500
Officers Mr. Stuart K. McLachlan Vice President & President of Industrial Systems Segment Mr. Patrick J. Roche President, Chief Executive Officer & Director Ms. Jennifer Walter Executive Vice President & Chief Financial Officer Mr. Mark Graczyk Vice President & President of Military Aircraft Mr. Michael Schaff Vice President & President of Commercial Aircraft Mr. Aaron Astrachan Director of Investor Relations Mr. Paul Wilkinson Executive Vice President & Chief Human Resources Officer Ms. Elwira J. Kelly Senior Vice President, General Counsel & Corporate Secretary Paul DellaNeve Vice President of Corporate Development Mr. Nicholas Hart Corporate Controller & Principal Accounting Officer