(MOG-A) Moog - Overview
Sector: Industrials | Industry: Aerospace & Defense | Exchange: NYSE (USA) | Market Cap: 9.488m USD | Total Return: 96.2% in 12m
Industry Rotation: -8.4
Avg Turnover: 71.7M USD
Peers RS (IBD): 82.9
EPS Trend: 79.7%
Qual. Beats: 3
Rev. Trend: 95.5%
Qual. Beats: 6
Warnings
No concerns identified
Tailwinds
Garp
Moog Inc. (NYSE: MOG-A) designs, manufactures and integrates precision motion-control and fluid-control systems for OEMs and end-users across aerospace, defense and industrial markets. The business is organized into four segments-Space & Defense, Military Aircraft, Commercial Aircraft and Industrial-each supplying mission-critical actuation, flight-control and automation components to platforms ranging from missiles and satellites to commercial jets and heavy-machinery equipment.
In the most recent fiscal year (ended Sept 30 2025), Moog generated $1.38 billion in revenue, a 7 % year-over-year increase, and reported adjusted earnings per share of $2.45, up 12 % YoY. The company’s order backlog rose to $2.1 billion, reflecting a 15 % jump driven largely by higher defense contracts and a rebound in commercial aircraft orders. Operating margins improved to 13.2 %, supported by cost-saving initiatives in its Industrial segment.
Key macro drivers include a 5 % rise in U.S. defense spending announced in the FY 2026 budget, robust growth in commercial aircraft deliveries (+8 % YoY) as airlines replace aging fleets, and a 6 % projected CAGR for industrial automation, which underpins demand for Moog’s high-precision motion-control solutions in medical devices and energy applications.
For a deeper dive into Moog’s valuation metrics and peer comparison, you may want to explore the analysis on ValueRay.
- Defense spending directly impacts Space and Defense segment revenue
- Commercial aircraft production rates drive Commercial Aircraft segment sales
- Military aircraft upgrade cycles influence Military Aircraft segment performance
- Industrial automation investment affects Industrial segment demand
| Net Income: 258.7m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.02 > 0.02 and ΔFCF/TA 5.76 > 1.0 |
| NWC/Revenue: 34.46% < 20% (prev 36.34%; Δ -1.88% < -1%) |
| CFO/TA 0.05 > 3% & CFO 245.3m > Net Income 258.7m |
| Net Debt (983.6m) to EBITDA (529.5m): 1.86 < 3 |
| Current Ratio: 2.33 > 1.5 & < 3 |
| Outstanding Shares: last quarter (32.0m) vs 12m ago -1.12% < -2% |
| Gross Margin: 27.28% > 18% (prev 0.27%; Δ 2.70k% > 0.5%) |
| Asset Turnover: 92.76% > 50% (prev 87.40%; Δ 5.35% > 0%) |
| Interest Coverage Ratio: 5.87 > 6 (EBITDA TTM 529.5m / Interest Expense TTM 72.3m) |
| A: 0.31 (Total Current Assets 2.45b - Total Current Liabilities 1.05b) / Total Assets 4.55b |
| B: 0.64 (Retained Earnings 2.90b / Total Assets 4.55b) |
| C: 0.10 (EBIT TTM 424.0m / Avg Total Assets 4.37b) |
| D: 0.96 (Book Value of Equity 2.39b / Total Liabilities 2.49b) |
| Altman-Z'' Score: 5.75 = AAA |
| DSRI: 1.03 (Receivables 1.37b/1.21b, Revenue 4.06b/3.66b) |
| GMI: 1.00 (GM 27.28% / 27.30%) |
| AQI: 0.96 (AQ_t 0.22 / AQ_t-1 0.23) |
| SGI: 1.11 (Revenue 4.06b / 3.66b) |
| TATA: 0.00 (NI 258.7m - CFO 245.3m) / TA 4.55b) |
| Beneish M-Score: -2.95 (Cap -4..+1) = A |
Over the past week, the price has changed by +4.38%, over one month by -0.81%, over three months by +13.04% and over the past year by +96.16%.
- StrongBuy: 2
- Buy: 1
- Hold: 1
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 324.5 | 4% |
P/E Forward = 15.3374
P/S = 2.3409
P/B = 4.454
P/EG = 1.4941
Revenue TTM = 4.06b USD
EBIT TTM = 424.0m USD
EBITDA TTM = 529.5m USD
Long Term Debt = 1.05b USD (from longTermDebt, last quarter)
Short Term Debt = 4.69m USD (from shortTermDebt, last quarter)
Debt = 1.06b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 983.6m USD (from netDebt column, last quarter)
Enterprise Value = 10.47b USD (9.49b + Debt 1.06b - CCE 73.4m)
Interest Coverage Ratio = 5.87 (Ebit TTM 424.0m / Interest Expense TTM 72.3m)
EV/FCF = 96.96x (Enterprise Value 10.47b / FCF TTM 108.0m)
FCF Yield = 1.03% (FCF TTM 108.0m / Enterprise Value 10.47b)
FCF Margin = 2.66% (FCF TTM 108.0m / Revenue TTM 4.06b)
Net Margin = 6.38% (Net Income TTM 258.7m / Revenue TTM 4.06b)
Gross Margin = 27.28% ((Revenue TTM 4.06b - Cost of Revenue TTM 2.95b) / Revenue TTM)
Gross Margin QoQ = 26.74% (prev 27.66%)
Tobins Q-Ratio = 2.30 (Enterprise Value 10.47b / Total Assets 4.55b)
Interest Expense / Debt = 1.63% (Interest Expense 17.2m / Debt 1.06b)
Taxrate = 22.09% (22.4m / 101.2m)
NOPAT = 330.3m (EBIT 424.0m * (1 - 22.09%))
Current Ratio = 2.33 (Total Current Assets 2.45b / Total Current Liabilities 1.05b)
Debt / Equity = 0.51 (Debt 1.06b / totalStockholderEquity, last quarter 2.07b)
Debt / EBITDA = 1.86 (Net Debt 983.6m / EBITDA 529.5m)
Debt / FCF = 9.11 (Net Debt 983.6m / FCF TTM 108.0m)
Total Stockholder Equity = 1.96b (last 4 quarters mean from totalStockholderEquity)
RoA = 5.92% (Net Income 258.7m / Total Assets 4.55b)
RoE = 13.20% (Net Income TTM 258.7m / Total Stockholder Equity 1.96b)
RoCE = 14.08% (EBIT 424.0m / Capital Employed (Equity 1.96b + L.T.Debt 1.05b))
RoIC = 10.93% (NOPAT 330.3m / Invested Capital 3.02b)
WACC = 9.26% (E(9.49b)/V(10.54b) * Re(10.15%) + D(1.06b)/V(10.54b) * Rd(1.63%) * (1-Tc(0.22)))
Discount Rate = 10.15% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -33.33 | Cagr: -0.32%
[DCF] Terminal Value 65.15% ; FCFF base≈108.0m ; Y1≈70.9m ; Y5≈32.4m
[DCF] Fair Price = N/A (negative equity: EV 526.0m - Net Debt 983.6m = -457.7m; debt exceeds intrinsic value)
EPS Correlation: 79.69 | EPS CAGR: 16.36% | SUE: 2.68 | # QB: 3
Revenue Correlation: 95.54 | Revenue CAGR: 9.95% | SUE: 4.0 | # QB: 6
EPS next Quarter (2026-06-30): EPS=2.55 | Chg7d=-0.070 | Chg30d=-0.085 | Revisions Net=-1 | Analysts=3
EPS current Year (2026-09-30): EPS=10.26 | Chg7d=+0.325 | Chg30d=+0.315 | Revisions Net=+1 | Growth EPS=+18.1% | Growth Revenue=+11.5%
EPS next Year (2027-09-30): EPS=11.49 | Chg7d=+0.223 | Chg30d=+0.527 | Revisions Net=+2 | Growth EPS=+12.0% | Growth Revenue=+6.0%
[Analyst] Revisions Ratio: -1.00 (0 Up / 1 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 7.5% (Discount Rate 10.2% - Earnings Yield 2.7%)
[Growth] Growth Spread = +1.8% (Analyst 9.3% - Implied 7.5%)