MOOG INC. (MOG-A)
Misc Industrial & Commercial Machinery & Equipment
Latest Price
$356.70
TTM P/E
--
Normalized P/E
51.41
Div Yield
0.25%
Book Value
70.19
P/B Ratio
5.08
Valuation metrics
adjust assumptions →EPS: $7.33
Book value / share: $62.11
Formula: √(22.5 × EPS × BVPS)
Graham Number
$101.21
72% 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
86% 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
89% downside
EPS: $7.33
Target P/E: 51×
Formula: EPS × P/E
P/E Fair Value
$373.83
+5% upside