← Scroll for more →
Moog Inc. (MOG-B)
Misc Industrial & Commercial Machinery & Equipment
Latest Price
$388.00
TTM P/E
--
Normalized P/E
55.92
Div Yield
0.23%
Book Value
70.19
P/B Ratio
5.53
Valuation metrics
adjust assumptions →EPS: $7.33
Book value / share: $62.11
Formula: √(22.5 × EPS × BVPS)
Graham Number
$101.21
74% downside
Norm. op. income: $321M (median of 7yr)
Tax rate: 23%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$49.61
87% downside
Base FCF: $118M (median of recent 5yr)
Growth: 6%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$37.92
90% downside
EPS: $7.33
Target P/E: 56×
Formula: EPS × P/E
P/E Fair Value
$410.48
+6% upside